Terraced
SG19
2 beds
2 baths
Horslow Street, Potton, Sandy SG19
Initial Investment
£139,115First YearProfit From Rental Income
£-56,162
↘ -40%After 5 Years
Change In Property Value
£53,613
↗ 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 | £11,210 | £11,222 | £11,233 | £11,243 | £11,254 | £56,162 |
| Profit Before Tax | £-11,210 | £-11,222 | £-11,233 | £-11,243 | £-11,254 | £-56,162 |
| Profit After Tax | £-11,210 | £-11,222 | £-11,233 | £-11,243 | £-11,254 | £-56,162 |
| Change In Property Value | £5,399 | £5,507 | £11,234 | £14,605 | £16,868 | £53,613 |
| Net Return | £-5,811 | £-5,715 | £2 | £3,361 | £5,614 | £-2,549 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change