Flat
S43
3 beds
0 baths
Farm House, Cottage, Barn, Stables & Land (Lot 2), Speetley Equestrian Centre, Barlborough S43
Initial Investment
£527,549First YearProfit From Rental Income
£-167,160
↘ -32%After 5 Years
Change In Property Value
£156,897
↗ 20%After 5 Years
Return On Investment
-2%
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 | £33,343 | £33,389 | £33,432 | £33,476 | £33,519 | £167,160 |
| Profit Before Tax | £-33,343 | £-33,389 | £-33,432 | £-33,476 | £-33,519 | £-167,160 |
| Profit After Tax | £-33,343 | £-33,389 | £-33,432 | £-33,476 | £-33,519 | £-167,160 |
| Change In Property Value | £15,800 | £16,116 | £32,877 | £42,740 | £49,364 | £156,897 |
| Net Return | £-17,543 | £-17,273 | £-556 | £9,264 | £15,846 | £-10,263 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change