Detached
S36
3 beds
2 baths
Webb Avenue, Deepcar, Sheffield S36
Initial Investment
£94,653First YearProfit From Rental Income
£-40,748
↘ -43%After 5 Years
Change In Property Value
£38,181
↗ 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 | £8,128 | £8,139 | £8,150 | £8,161 | £8,171 | £40,748 |
| Profit Before Tax | £-8,128 | £-8,139 | £-8,150 | £-8,161 | £-8,171 | £-40,748 |
| Profit After Tax | £-8,128 | £-8,139 | £-8,150 | £-8,161 | £-8,171 | £-40,748 |
| Change In Property Value | £3,845 | £3,922 | £8,001 | £10,401 | £12,013 | £38,181 |
| Net Return | £-4,283 | £-4,217 | £-149 | £2,240 | £3,842 | £-2,567 |
| 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