Detached
PL13
4 beds
2 baths
Bridals Lane, Looe, Cornwall PL13
Initial Investment
£476,674First YearProfit From Rental Income
£-119,247
↘ -25%After 5 Years
Change In Property Value
£200,051
↗ 28%After 5 Years
Return On Investment
17%
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 | £23,827 | £23,839 | £23,850 | £23,860 | £23,871 | £119,247 |
| Profit Before Tax | £-23,827 | £-23,839 | £-23,850 | £-23,860 | £-23,871 | £-119,247 |
| Profit After Tax | £-23,827 | £-23,839 | £-23,850 | £-23,860 | £-23,871 | £-119,247 |
| Change In Property Value | £21,750 | £37,338 | £47,045 | £49,868 | £44,050 | £200,051 |
| Net Return | £-2,077 | £13,498 | £23,196 | £26,008 | £20,179 | £80,804 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 0% | 3% | 5% | 5% | 4% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change