Terraced
PL14
1 bed
1 bath
Tremar Coombe, Liskeard, Cornwall PL14
Initial Investment
£78,100First YearProfit From Rental Income
£-28,352
↘ -36%After 5 Years
Change In Property Value
£44,149
↗ 28%After 5 Years
Return On Investment
20%
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 | £5,648 | £5,661 | £5,671 | £5,681 | £5,692 | £28,352 |
| Profit Before Tax | £-5,648 | £-5,661 | £-5,671 | £-5,681 | £-5,692 | £-28,352 |
| Profit After Tax | £-5,648 | £-5,661 | £-5,671 | £-5,681 | £-5,692 | £-28,352 |
| Change In Property Value | £4,800 | £8,240 | £10,382 | £11,005 | £9,721 | £44,149 |
| Net Return | £-848 | £2,580 | £4,712 | £5,324 | £4,030 | £15,797 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -1% | 3% | 6% | 7% | 5% | 20% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change