Terraced
SG19
2 beds
1 bath
Ivel Road, Sandy SG19
Initial Investment
£125,523First YearProfit From Rental Income
£-52,195
↘ -42%After 5 Years
Change In Property Value
£49,641
↗ 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 | £10,417 | £10,428 | £10,439 | £10,450 | £10,461 | £52,195 |
| Profit Before Tax | £-10,417 | £-10,428 | £-10,439 | £-10,450 | £-10,461 | £-52,195 |
| Profit After Tax | £-10,417 | £-10,428 | £-10,439 | £-10,450 | £-10,461 | £-52,195 |
| Change In Property Value | £4,999 | £5,099 | £10,402 | £13,522 | £15,618 | £49,641 |
| Net Return | £-5,418 | £-5,329 | £-37 | £3,073 | £5,158 | £-2,554 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| 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