Terraced
PL13
3 beds
1 bath
Tower Hill, Looe PL13
Initial Investment
£118,862First YearProfit From Rental Income
£-49,725
↘ -42%After 5 Years
Change In Property Value
£47,168
↗ 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 | £9,923 | £9,934 | £9,945 | £9,956 | £9,967 | £49,725 |
| Profit Before Tax | £-9,923 | £-9,934 | £-9,945 | £-9,956 | £-9,967 | £-49,725 |
| Profit After Tax | £-9,923 | £-9,934 | £-9,945 | £-9,956 | £-9,967 | £-49,725 |
| Change In Property Value | £4,750 | £4,845 | £9,884 | £12,849 | £14,841 | £47,168 |
| Net Return | £-5,173 | £-5,089 | £-61 | £2,893 | £4,874 | £-2,557 |
| 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