Terraced
PL13
1 bed
1 bath
The Warren, Polperro, Looe, Cornwall PL13
Initial Investment
£135,750First YearProfit From Rental Income
£-55,180
↘ -41%After 5 Years
Change In Property Value
£52,630
↗ 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 | £11,014 | £11,025 | £11,036 | £11,047 | £11,058 | £55,180 |
| Profit Before Tax | £-11,014 | £-11,025 | £-11,036 | £-11,047 | £-11,058 | £-55,180 |
| Profit After Tax | £-11,014 | £-11,025 | £-11,036 | £-11,047 | £-11,058 | £-55,180 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £16,559 | £52,630 |
| Net Return | £-5,714 | £-5,619 | £-8 | £3,290 | £5,501 | £-2,550 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| 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