Terraced
PL18
2 beds
1 bath
Providence Place, Calstock PL18
Initial Investment
£93,423First YearProfit From Rental Income
£-33,171
↘ -36%After 5 Years
Change In Property Value
£52,413
↗ 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 | £6,612 | £6,624 | £6,634 | £6,645 | £6,656 | £33,171 |
| Profit Before Tax | £-6,612 | £-6,624 | £-6,634 | £-6,645 | £-6,656 | £-33,171 |
| Profit After Tax | £-6,612 | £-6,624 | £-6,634 | £-6,645 | £-6,656 | £-33,171 |
| Change In Property Value | £5,699 | £9,782 | £12,326 | £13,065 | £11,541 | £52,413 |
| Net Return | £-913 | £3,158 | £5,691 | £6,421 | £4,886 | £19,243 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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