Terraced
PL13
2 beds
1 bath
West Looe Hill, West Looe PL13
Initial Investment
£119,665First YearProfit From Rental Income
£-50,022
↘ -42%After 5 Years
Change In Property Value
£47,466
↗ 20%After 5 Years
Return On Investment
-2%
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 | £9,982 | £9,994 | £10,005 | £10,016 | £10,026 | £50,022 |
| Profit Before Tax | £-9,982 | £-9,994 | £-10,005 | £-10,016 | £-10,026 | £-50,022 |
| Profit After Tax | £-9,982 | £-9,994 | £-10,005 | £-10,016 | £-10,026 | £-50,022 |
| Change In Property Value | £4,780 | £4,876 | £9,946 | £12,930 | £14,934 | £47,466 |
| Net Return | £-5,202 | £-5,118 | £-58 | £2,915 | £4,908 | £-2,556 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change