Terraced
PL15
2 beds
1 bath
Higher Cleaverfield, Launceston PL15
Initial Investment
£65,800First YearProfit From Rental Income
£-29,391
↘ -45%After 5 Years
Change In Property Value
£26,811
↗ 20%After 5 Years
Return On Investment
-4%
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 | £5,856 | £5,868 | £5,878 | £5,889 | £5,900 | £29,391 |
| Profit Before Tax | £-5,856 | £-5,868 | £-5,878 | £-5,889 | £-5,900 | £-29,391 |
| Profit After Tax | £-5,856 | £-5,868 | £-5,878 | £-5,889 | £-5,900 | £-29,391 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £8,436 | £26,811 |
| Net Return | £-3,156 | £-3,114 | £-260 | £1,414 | £2,536 | £-2,580 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -45% |
| Total Net Return (%) | -5% | -5% | 0% | 2% | 4% | -4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change