Detached
SY23
2 beds
1 bath
Devils Bridge SY23
Initial Investment
£125,546First YearProfit From Rental Income
£-52,204
↘ -42%After 5 Years
Change In Property Value
£49,650
↗ 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 | £10,419 | £10,430 | £10,441 | £10,452 | £10,462 | £52,204 |
| Profit Before Tax | £-10,419 | £-10,430 | £-10,441 | £-10,452 | £-10,462 | £-52,204 |
| Profit After Tax | £-10,419 | £-10,430 | £-10,441 | £-10,452 | £-10,462 | £-52,204 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,621 | £49,650 |
| Net Return | £-5,419 | £-5,330 | £-37 | £3,073 | £5,159 | £-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