Flat
PA24
2 beds
2 baths
Luxury Swift Vendee Caravan, Kingfisher, Plot 26, Drimsynie PA24
Initial Investment
£29,320First YearProfit From Rental Income
£-19,941
↘ -68%After 5 Years
Change In Property Value
£16,280
↗ 28%After 5 Years
Return On Investment
-12%
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 | £3,898 | £3,948 | £3,989 | £4,031 | £4,074 | £19,941 |
| Profit Before Tax | £-3,898 | £-3,948 | £-3,989 | £-4,031 | £-4,074 | £-19,941 |
| Profit After Tax | £-3,898 | £-3,948 | £-3,989 | £-4,031 | £-4,074 | £-19,941 |
| Change In Property Value | £1,770 | £3,039 | £3,829 | £4,058 | £3,585 | £16,280 |
| Net Return | £-2,128 | £-910 | £-161 | £27 | £-489 | £-3,661 |
| Return From Rental Income (%) | -13% | -13% | -14% | -14% | -14% | -68% |
| Total Net Return (%) | -7% | -3% | -1% | 0% | -2% | -12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change