Terraced
PL13
3 beds
1 bath
Tower Hill, Looe PL13
Initial Investment
£118,862First YearProfit From Rental Income
£-40,820
↘ -34%After 5 Years
Change In Property Value
£65,534
↗ 28%After 5 Years
Return On Investment
21%
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 | £8,142 | £8,154 | £8,164 | £8,175 | £8,185 | £40,820 |
| Profit Before Tax | £-8,142 | £-8,154 | £-8,164 | £-8,175 | £-8,185 | £-40,820 |
| Profit After Tax | £-8,142 | £-8,154 | £-8,164 | £-8,175 | £-8,185 | £-40,820 |
| Change In Property Value | £7,125 | £12,231 | £15,411 | £16,336 | £14,430 | £65,534 |
| Net Return | £-1,017 | £4,077 | £7,247 | £8,161 | £6,245 | £24,714 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 21% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change