Terraced
SO45
2 beds
1 bath
South Street, Hythe, Southampton SO45
Initial Investment
£132,350First YearProfit From Rental Income
£-54,188
↘ -41%After 5 Years
Change In Property Value
£51,637
↗ 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 | £10,816 | £10,827 | £10,838 | £10,849 | £10,859 | £54,188 |
| Profit Before Tax | £-10,816 | £-10,827 | £-10,838 | £-10,849 | £-10,859 | £-54,188 |
| Profit After Tax | £-10,816 | £-10,827 | £-10,838 | £-10,849 | £-10,859 | £-54,188 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £-5,616 | £-5,523 | £-18 | £3,217 | £5,387 | £-2,551 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| 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