Flat
PL24
2 beds
2 baths
Penpillick, Par PL24
Initial Investment
£113,780First YearProfit From Rental Income
£-47,129
↘ -41%After 5 Years
Change In Property Value
£62,913
↗ 28%After 5 Years
Return On Investment
14%
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 | £9,336 | £9,386 | £9,427 | £9,469 | £9,511 | £47,129 |
| Profit Before Tax | £-9,336 | £-9,386 | £-9,427 | £-9,469 | £-9,511 | £-47,129 |
| Profit After Tax | £-9,336 | £-9,386 | £-9,427 | £-9,469 | £-9,511 | £-47,129 |
| Change In Property Value | £6,840 | £11,742 | £14,795 | £15,683 | £13,853 | £62,913 |
| Net Return | £-2,496 | £2,356 | £5,368 | £6,214 | £4,342 | £15,784 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -2% | 2% | 5% | 5% | 4% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change