Terraced
PL18
3 beds
1 bath
Newbridge Hill, Gunnislake, Cornwall PL18
Initial Investment
£114,823First YearProfit From Rental Income
£-48,227
↘ -42%After 5 Years
Change In Property Value
£45,669
↗ 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 | £9,623 | £9,635 | £9,646 | £9,656 | £9,667 | £48,227 |
| Profit Before Tax | £-9,623 | £-9,635 | £-9,646 | £-9,656 | £-9,667 | £-48,227 |
| Profit After Tax | £-9,623 | £-9,635 | £-9,646 | £-9,656 | £-9,667 | £-48,227 |
| Change In Property Value | £4,599 | £4,691 | £9,570 | £12,440 | £14,369 | £45,669 |
| Net Return | £-5,024 | £-4,944 | £-76 | £2,784 | £4,702 | £-2,558 |
| 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