Terraced
PL32
2 beds
1 bath
Tregoodwell, Camelford, Cornwall PL32
Initial Investment
£145,915First YearProfit From Rental Income
£-47,649
↘ -33%After 5 Years
Change In Property Value
£77,247
↗ 28%After 5 Years
Return On Investment
20%
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 | £9,507 | £9,520 | £9,530 | £9,541 | £9,551 | £47,649 |
| Profit Before Tax | £-9,507 | £-9,520 | £-9,530 | £-9,541 | £-9,551 | £-47,649 |
| Profit After Tax | £-9,507 | £-9,520 | £-9,530 | £-9,541 | £-9,551 | £-47,649 |
| Change In Property Value | £8,399 | £14,417 | £18,166 | £19,256 | £17,009 | £77,247 |
| Net Return | £-1,109 | £4,898 | £8,636 | £9,715 | £7,458 | £29,598 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change