Terraced
S11
3 beds
2 baths
Bowood Road, Sharrow Vale S11
Initial Investment
£169,750First YearProfit From Rental Income
£-65,099
↘ -38%After 5 Years
Change In Property Value
£62,560
↗ 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 | £12,998 | £13,009 | £13,020 | £13,031 | £13,041 | £65,099 |
| Profit Before Tax | £-12,998 | £-13,009 | £-13,020 | £-13,031 | £-13,041 | £-65,099 |
| Profit After Tax | £-12,998 | £-13,009 | £-13,020 | £-13,031 | £-13,041 | £-65,099 |
| Change In Property Value | £6,300 | £6,426 | £13,109 | £17,042 | £19,683 | £62,560 |
| Net Return | £-6,698 | £-6,583 | £89 | £4,011 | £6,642 | £-2,539 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| 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