Detached
PL32
2 beds
1 bath
Inny Vale, Davidstow PL32
Initial Investment
£51,400First YearProfit From Rental Income
£-19,504
↘ -38%After 5 Years
Change In Property Value
£28,973
↗ 28%After 5 Years
Return On Investment
18%
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 | £3,878 | £3,891 | £3,901 | £3,912 | £3,922 | £19,504 |
| Profit Before Tax | £-3,878 | £-3,891 | £-3,901 | £-3,912 | £-3,922 | £-19,504 |
| Profit After Tax | £-3,878 | £-3,891 | £-3,901 | £-3,912 | £-3,922 | £-19,504 |
| Change In Property Value | £3,150 | £5,408 | £6,813 | £7,222 | £6,380 | £28,973 |
| Net Return | £-728 | £1,517 | £2,912 | £3,311 | £2,457 | £9,469 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -38% |
| Total Net Return (%) | -1% | 3% | 6% | 6% | 5% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change