Flat
PL29
0 beds
0 baths
Port Isaac, Cornwall PL29
Initial Investment
£583,549First YearProfit From Rental Income
£-148,802
↘ -25%After 5 Years
Change In Property Value
£237,302
↗ 28%After 5 Years
Return On Investment
15%
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 | £29,671 | £29,721 | £29,762 | £29,803 | £29,846 | £148,802 |
| Profit Before Tax | £-29,671 | £-29,721 | £-29,762 | £-29,803 | £-29,846 | £-148,802 |
| Profit After Tax | £-29,671 | £-29,721 | £-29,762 | £-29,803 | £-29,846 | £-148,802 |
| Change In Property Value | £25,800 | £44,290 | £55,805 | £59,154 | £52,252 | £237,302 |
| Net Return | £-3,871 | £14,570 | £26,044 | £29,350 | £22,406 | £88,500 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -1% | 2% | 4% | 5% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change