Terraced
S35
3 beds
1 bath
Lound Side, Chapeltown S35
Initial Investment
£90,775First YearProfit From Rental Income
£-39,310
↘ -43%After 5 Years
Change In Property Value
£36,742
↗ 20%After 5 Years
Return On Investment
-3%
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 | £7,840 | £7,851 | £7,862 | £7,873 | £7,884 | £39,310 |
| Profit Before Tax | £-7,840 | £-7,851 | £-7,862 | £-7,873 | £-7,884 | £-39,310 |
| Profit After Tax | £-7,840 | £-7,851 | £-7,862 | £-7,873 | £-7,884 | £-39,310 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £11,560 | £36,742 |
| Net Return | £-4,140 | £-4,077 | £-163 | £2,136 | £3,676 | £-2,569 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -4% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change