Detached
PL13
1 bed
1 bath
Eastcliff, East Looe PL13
Initial Investment
£98,773First YearProfit From Rental Income
£-42,276
↘ -43%After 5 Years
Change In Property Value
£39,711
↗ 20%After 5 Years
Return On Investment
-3%
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 | £8,433 | £8,445 | £8,455 | £8,466 | £8,477 | £42,276 |
| Profit Before Tax | £-8,433 | £-8,445 | £-8,455 | £-8,466 | £-8,477 | £-42,276 |
| Profit After Tax | £-8,433 | £-8,445 | £-8,455 | £-8,466 | £-8,477 | £-42,276 |
| Change In Property Value | £3,999 | £4,079 | £8,321 | £10,817 | £12,494 | £39,711 |
| Net Return | £-4,434 | £-4,366 | £-134 | £2,351 | £4,017 | £-2,565 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change