Detached
PL17
5 beds
5 baths
Golberdon, Callington PL17
Initial Investment
£575,549First YearProfit From Rental Income
£-139,356
↘ -24%After 5 Years
Change In Property Value
£234,542
↗ 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 | £27,849 | £27,861 | £27,872 | £27,882 | £27,893 | £139,356 |
| Profit Before Tax | £-27,849 | £-27,861 | £-27,872 | £-27,882 | £-27,893 | £-139,356 |
| Profit After Tax | £-27,849 | £-27,861 | £-27,872 | £-27,882 | £-27,893 | £-139,356 |
| Change In Property Value | £25,500 | £43,775 | £55,157 | £58,466 | £51,645 | £234,542 |
| Net Return | £-2,349 | £15,914 | £27,285 | £30,584 | £23,752 | £95,186 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -24% |
| 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