Detached
S21
4 beds
2 baths
Mill Close, Killamarsh S21
Initial Investment
£261,461First YearProfit From Rental Income
£-89,886
↘ -34%After 5 Years
Change In Property Value
£87,375
↗ 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 | £17,955 | £17,967 | £17,977 | £17,988 | £17,999 | £89,886 |
| Profit Before Tax | £-17,955 | £-17,967 | £-17,977 | £-17,988 | £-17,999 | £-89,886 |
| Profit After Tax | £-17,955 | £-17,967 | £-17,977 | £-17,988 | £-17,999 | £-89,886 |
| Change In Property Value | £8,799 | £8,975 | £18,309 | £23,802 | £27,491 | £87,375 |
| Net Return | £-9,156 | £-8,992 | £332 | £5,813 | £9,492 | £-2,510 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -4% | -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