Semi Detached
S12
3 beds
1 bath
Chatsworth Park Grove, Gleadless S12
Initial Investment
£68,680First YearProfit From Rental Income
£-30,582
↘ -45%After 5 Years
Change In Property Value
£28,003
↗ 20%After 5 Years
Return On Investment
-4%
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 | £6,094 | £6,106 | £6,116 | £6,127 | £6,138 | £30,582 |
| Profit Before Tax | £-6,094 | £-6,106 | £-6,116 | £-6,127 | £-6,138 | £-30,582 |
| Profit After Tax | £-6,094 | £-6,106 | £-6,116 | £-6,127 | £-6,138 | £-30,582 |
| Change In Property Value | £2,820 | £2,876 | £5,868 | £7,628 | £8,811 | £28,003 |
| Net Return | £-3,274 | £-3,229 | £-249 | £1,501 | £2,673 | £-2,579 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change