Semi Detached
S11
3 beds
1 bath
High Storrs Drive, High Storrs S11
Initial Investment
£220,349First YearProfit From Rental Income
£-78,985
↘ -36%After 5 Years
Change In Property Value
£76,462
↗ 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 | £15,775 | £15,786 | £15,797 | £15,808 | £15,819 | £78,985 |
| Profit Before Tax | £-15,775 | £-15,786 | £-15,797 | £-15,808 | £-15,819 | £-78,985 |
| Profit After Tax | £-15,775 | £-15,786 | £-15,797 | £-15,808 | £-15,819 | £-78,985 |
| Change In Property Value | £7,700 | £7,854 | £16,022 | £20,829 | £24,057 | £76,462 |
| Net Return | £-8,075 | £-7,932 | £225 | £5,021 | £8,239 | £-2,523 |
| 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