Terraced
RG40
3 beds
2 baths
Peach Street, Wokingham, Berkshire RG40
Initial Investment
£205,749First YearProfit From Rental Income
£-75,018
↘ -36%After 5 Years
Change In Property Value
£72,490
↗ 20%After 5 Years
Return On Investment
-1%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £14,981 | £14,993 | £15,004 | £15,015 | £15,025 | £75,018 |
| Profit Before Tax | £-14,981 | £-14,993 | £-15,004 | £-15,015 | £-15,025 | £-75,018 |
| Profit After Tax | £-14,981 | £-14,993 | £-15,004 | £-15,015 | £-15,025 | £-75,018 |
| Change In Property Value | £7,300 | £7,446 | £15,190 | £19,747 | £22,808 | £72,490 |
| Net Return | £-7,681 | £-7,547 | £186 | £4,732 | £7,782 | £-2,528 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change