Terraced
RH20
2 beds
1 bath
Lower Street, Pulborough, West Sussex RH20
Initial Investment
£120,735First YearProfit From Rental Income
£-50,419
↘ -42%After 5 Years
Change In Property Value
£47,863
↗ 20%After 5 Years
Return On Investment
-2%
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 | £10,062 | £10,073 | £10,084 | £10,095 | £10,106 | £50,419 |
| Profit Before Tax | £-10,062 | £-10,073 | £-10,084 | £-10,095 | £-10,106 | £-50,419 |
| Profit After Tax | £-10,062 | £-10,073 | £-10,084 | £-10,095 | £-10,106 | £-50,419 |
| Change In Property Value | £4,820 | £4,916 | £10,029 | £13,038 | £15,059 | £47,863 |
| Net Return | £-5,242 | £-5,157 | £-54 | £2,943 | £4,954 | £-2,556 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change