Terraced
PL18
3 beds
1 bath
Newbridge Hill, Gunnislake, Cornwall PL18
Initial Investment
£114,823First YearProfit From Rental Income
£-39,606
↘ -34%After 5 Years
Change In Property Value
£63,451
↗ 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 | £7,899 | £7,911 | £7,921 | £7,932 | £7,943 | £39,606 |
| Profit Before Tax | £-7,899 | £-7,911 | £-7,921 | £-7,932 | £-7,943 | £-39,606 |
| Profit After Tax | £-7,899 | £-7,911 | £-7,921 | £-7,932 | £-7,943 | £-39,606 |
| Change In Property Value | £6,899 | £11,842 | £14,921 | £15,817 | £13,971 | £63,451 |
| Net Return | £-1,000 | £3,931 | £7,000 | £7,885 | £6,029 | £23,845 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -34% |
| 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