Flat
PL13
0 beds
0 baths
St. Martin, Looe, Cornwall PL13
Initial Investment
£61,000First YearProfit From Rental Income
£-30,559
↘ -50%After 5 Years
Change In Property Value
£34,492
↗ 28%After 5 Years
Return On Investment
6%
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 | £6,022 | £6,072 | £6,113 | £6,155 | £6,197 | £30,559 |
| Profit Before Tax | £-6,022 | £-6,072 | £-6,113 | £-6,155 | £-6,197 | £-30,559 |
| Profit After Tax | £-6,022 | £-6,072 | £-6,113 | £-6,155 | £-6,197 | £-30,559 |
| Change In Property Value | £3,750 | £6,438 | £8,111 | £8,598 | £7,595 | £34,492 |
| Net Return | £-2,272 | £366 | £1,998 | £2,443 | £1,397 | £3,933 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -50% |
| Total Net Return (%) | -4% | 1% | 3% | 4% | 2% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change