Detached
S21
4 beds
2 baths
Gongoozlers Walk, Killamarsh S21
Initial Investment
£257,686First YearProfit From Rental Income
£-88,894
↘ -34%After 5 Years
Change In Property Value
£86,382
↗ 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 | £17,757 | £17,768 | £17,779 | £17,790 | £17,801 | £88,894 |
| Profit Before Tax | £-17,757 | £-17,768 | £-17,779 | £-17,790 | £-17,801 | £-88,894 |
| Profit After Tax | £-17,757 | £-17,768 | £-17,779 | £-17,790 | £-17,801 | £-88,894 |
| Change In Property Value | £8,699 | £8,873 | £18,101 | £23,531 | £27,178 | £86,382 |
| Net Return | £-9,058 | £-8,895 | £322 | £5,741 | £9,378 | £-2,512 |
| 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