Terraced
TR26
3 beds
2 baths
Back Road East, St. Ives TR26
Initial Investment
£454,024First YearProfit From Rental Income
£-140,481
↘ -31%After 5 Years
Change In Property Value
£138,029
↗ 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 | £28,074 | £28,086 | £28,096 | £28,107 | £28,118 | £140,481 |
| Profit Before Tax | £-28,074 | £-28,086 | £-28,096 | £-28,107 | £-28,118 | £-140,481 |
| Profit After Tax | £-28,074 | £-28,086 | £-28,096 | £-28,107 | £-28,118 | £-140,481 |
| Change In Property Value | £13,900 | £14,178 | £28,923 | £37,600 | £43,428 | £138,029 |
| Net Return | £-14,174 | £-13,908 | £827 | £9,493 | £15,310 | £-2,452 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change