Terraced
SR7
2 beds
1 bath
Hill Street, Seaham, County Durham SR7
Initial Investment
£37,000First YearProfit From Rental Income
£-17,489
↘ -47%After 5 Years
Change In Property Value
£14,895
↗ 20%After 5 Years
Return On Investment
-7%
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 | £3,476 | £3,487 | £3,498 | £3,509 | £3,519 | £17,489 |
| Profit Before Tax | £-3,476 | £-3,487 | £-3,498 | £-3,509 | £-3,519 | £-17,489 |
| Profit After Tax | £-3,476 | £-3,487 | £-3,498 | £-3,509 | £-3,519 | £-17,489 |
| Change In Property Value | £1,500 | £1,530 | £3,121 | £4,058 | £4,686 | £14,895 |
| Net Return | £-1,976 | £-1,957 | £-377 | £549 | £1,167 | £-2,594 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -10% | -47% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change