Detached
PL13
1 bed
1 bath
Eastcliff, East Looe PL13
Initial Investment
£98,773First YearProfit From Rental Income
£-34,779
↘ -35%After 5 Years
Change In Property Value
£55,173
↗ 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 | £6,933 | £6,946 | £6,956 | £6,967 | £6,977 | £34,779 |
| Profit Before Tax | £-6,933 | £-6,946 | £-6,956 | £-6,967 | £-6,977 | £-34,779 |
| Profit After Tax | £-6,933 | £-6,946 | £-6,956 | £-6,967 | £-6,977 | £-34,779 |
| Change In Property Value | £5,999 | £10,297 | £12,975 | £13,753 | £12,149 | £55,173 |
| Net Return | £-935 | £3,352 | £6,019 | £6,787 | £5,171 | £20,393 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| 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