Terraced
SG19
2 beds
1 bath
Station Road, Sandy SG19
Initial Investment
£120,200First YearProfit From Rental Income
£-50,221
↘ -42%After 5 Years
Change In Property Value
£47,665
↗ 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 | £10,022 | £10,034 | £10,044 | £10,055 | £10,066 | £50,221 |
| Profit Before Tax | £-10,022 | £-10,034 | £-10,044 | £-10,055 | £-10,066 | £-50,221 |
| Profit After Tax | £-10,022 | £-10,034 | £-10,044 | £-10,055 | £-10,066 | £-50,221 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £-5,222 | £-5,138 | £-56 | £2,929 | £4,931 | £-2,556 |
| 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