Detached
S21
5 beds
3 baths
Gongoozlers Walk, Killamarsh S21
Initial Investment
£325,636First YearProfit From Rental Income
£-106,748
↘ -33%After 5 Years
Change In Property Value
£104,257
↗ 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 | £21,327 | £21,339 | £21,350 | £21,361 | £21,371 | £106,748 |
| Profit Before Tax | £-21,327 | £-21,339 | £-21,350 | £-21,361 | £-21,371 | £-106,748 |
| Profit After Tax | £-21,327 | £-21,339 | £-21,350 | £-21,361 | £-21,371 | £-106,748 |
| Change In Property Value | £10,499 | £10,709 | £21,846 | £28,400 | £32,802 | £104,257 |
| Net Return | £-10,828 | £-10,630 | £497 | £7,040 | £11,431 | £-2,491 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 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