Terraced
PL19
2 beds
1 bath
Chapel View, Brentor, Tavistock PL19
Initial Investment
£159,515First YearProfit From Rental Income
£-50,867
↘ -32%After 5 Years
Change In Property Value
£82,766
↗ 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 | £10,151 | £10,163 | £10,174 | £10,184 | £10,195 | £50,867 |
| Profit Before Tax | £-10,151 | £-10,163 | £-10,174 | £-10,184 | £-10,195 | £-50,867 |
| Profit After Tax | £-10,151 | £-10,163 | £-10,174 | £-10,184 | £-10,195 | £-50,867 |
| Change In Property Value | £8,999 | £15,447 | £19,464 | £20,632 | £18,225 | £82,766 |
| Net Return | £-1,152 | £5,284 | £9,290 | £10,447 | £8,030 | £31,899 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| 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