Detached
PL21
4 beds
3 baths
Filham, Ivybridge PL21
Initial Investment
£531,549First YearProfit From Rental Income
£-130,508
↘ -25%After 5 Years
Change In Property Value
£219,366
↗ 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 | £26,079 | £26,092 | £26,102 | £26,112 | £26,123 | £130,508 |
| Profit Before Tax | £-26,079 | £-26,092 | £-26,102 | £-26,112 | £-26,123 | £-130,508 |
| Profit After Tax | £-26,079 | £-26,092 | £-26,102 | £-26,112 | £-26,123 | £-130,508 |
| Change In Property Value | £23,850 | £40,943 | £51,588 | £54,683 | £48,303 | £219,366 |
| Net Return | £-2,229 | £14,851 | £25,486 | £28,570 | £22,180 | £88,858 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| 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