Flat
PA24
2 beds
2 baths
Luxury Swift Vendee Caravan, Kingfisher, Plot 26, Drimsynie PA24
Initial Investment
£29,320First YearProfit From Rental Income
£-22,147
↘ -76%After 5 Years
Change In Property Value
£11,718
↗ 20%After 5 Years
Return On Investment
-36%
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 | £4,341 | £4,387 | £4,430 | £4,474 | £4,516 | £22,147 |
| Profit Before Tax | £-4,341 | £-4,387 | £-4,430 | £-4,474 | £-4,516 | £-22,147 |
| Profit After Tax | £-4,341 | £-4,387 | £-4,430 | £-4,474 | £-4,516 | £-22,147 |
| Change In Property Value | £1,180 | £1,204 | £2,455 | £3,192 | £3,687 | £11,718 |
| Net Return | £-3,161 | £-3,183 | £-1,974 | £-1,282 | £-830 | £-10,430 |
| Return From Rental Income (%) | -15% | -15% | -15% | -15% | -15% | -76% |
| Total Net Return (%) | -11% | -11% | -7% | -4% | -3% | -36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change