Detached
S21
4 beds
2 baths
Gongoozlers Walk, Killamarsh S21
Initial Investment
£265,236First YearProfit From Rental Income
£-90,878
↘ -34%After 5 Years
Change In Property Value
£88,369
↗ 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 | £18,153 | £18,165 | £18,176 | £18,187 | £18,197 | £90,878 |
| Profit Before Tax | £-18,153 | £-18,165 | £-18,176 | £-18,187 | £-18,197 | £-90,878 |
| Profit After Tax | £-18,153 | £-18,165 | £-18,176 | £-18,187 | £-18,197 | £-90,878 |
| Change In Property Value | £8,899 | £9,077 | £18,517 | £24,072 | £27,803 | £88,369 |
| Net Return | £-9,254 | £-9,088 | £341 | £5,886 | £9,606 | £-2,509 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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