Detached SG18 2 beds 1 bath

St. Johns Street, Biggleswade SG18

SG18

Initial Investment

First Year

£159,550First Year

Profit From Rental Income

After 5 Years

£-95

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£59,581

↗ 20%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,200	£13,464	£13,801	£14,146	£14,499	£69,109
Total Expenses	£13,723	£13,760	£13,805	£13,850	£13,896	£69,034
Profit Before Tax	£-523	£-296	£-4	£295	£603	£75
Profit After Tax	£-523	£-296	£-4	£239	£488	£-95
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£18,746	£59,581
Net Return	£5,478	£5,824	£12,481	£16,469	£19,234	£59,485
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	3%	4%	8%	10%	12%	37%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change