Terraced
PL25
2 beds
1 bath
Carclaze Road, St Austell, Cornwall PL25
Initial Investment
£78,074First YearProfit From Rental Income
£-28,344
↘ -36%After 5 Years
Change In Property Value
£44,135
↗ 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 | £5,646 | £5,659 | £5,669 | £5,680 | £5,690 | £28,344 |
| Profit Before Tax | £-5,646 | £-5,659 | £-5,669 | £-5,680 | £-5,690 | £-28,344 |
| Profit After Tax | £-5,646 | £-5,659 | £-5,669 | £-5,680 | £-5,690 | £-28,344 |
| Change In Property Value | £4,799 | £8,237 | £10,379 | £11,002 | £9,718 | £44,135 |
| Net Return | £-848 | £2,579 | £4,710 | £5,322 | £4,028 | £15,791 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| 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