Terraced
SK10
2 beds
1 bath
16 Queen Street, Bollington, Cheshire SK10
Initial Investment
£230,934First YearProfit From Rental Income
£-81,862
↘ -35%After 5 Years
Change In Property Value
£79,342
↗ 20%After 5 Years
Return On Investment
-1%
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 | £16,350 | £16,362 | £16,372 | £16,383 | £16,394 | £81,862 |
| Profit Before Tax | £-16,350 | £-16,362 | £-16,372 | £-16,383 | £-16,394 | £-81,862 |
| Profit After Tax | £-16,350 | £-16,362 | £-16,372 | £-16,383 | £-16,394 | £-81,862 |
| Change In Property Value | £7,990 | £8,150 | £16,626 | £21,613 | £24,963 | £79,342 |
| Net Return | £-8,360 | £-8,212 | £253 | £5,230 | £8,569 | £-2,520 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change