Flat
TR27
0 beds
0 baths
Land At, Copper Hill, Hayle TR274Ly TR27
Initial Investment
£62,440First YearProfit From Rental Income
£-31,041
↘ -50%After 5 Years
Change In Property Value
£35,319
↗ 28%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 | £6,118 | £6,168 | £6,209 | £6,251 | £6,294 | £31,041 |
| Profit Before Tax | £-6,118 | £-6,168 | £-6,209 | £-6,251 | £-6,294 | £-31,041 |
| Profit After Tax | £-6,118 | £-6,168 | £-6,209 | £-6,251 | £-6,294 | £-31,041 |
| Change In Property Value | £3,840 | £6,592 | £8,306 | £8,804 | £7,777 | £35,319 |
| Net Return | £-2,278 | £424 | £2,097 | £2,553 | £1,483 | £4,278 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -50% |
| Total Net Return (%) | -4% | 1% | 3% | 4% | 2% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change