Detached
S21
4 beds
2 baths
Gongoozlers Walk, Killamarsh S21
Initial Investment
£250,136First YearProfit From Rental Income
£-86,910
↘ -35%After 5 Years
Change In Property Value
£84,396
↗ 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 | £17,360 | £17,371 | £17,382 | £17,393 | £17,404 | £86,910 |
| Profit Before Tax | £-17,360 | £-17,371 | £-17,382 | £-17,393 | £-17,404 | £-86,910 |
| Profit After Tax | £-17,360 | £-17,371 | £-17,382 | £-17,393 | £-17,404 | £-86,910 |
| Change In Property Value | £8,499 | £8,669 | £17,685 | £22,990 | £26,554 | £84,396 |
| Net Return | £-8,861 | £-8,702 | £303 | £5,597 | £9,150 | £-2,514 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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