Terraced
PL18
2 beds
1 bath
Providence Place, Calstock PL18
Initial Investment
£93,423First YearProfit From Rental Income
£-40,292
↘ -43%After 5 Years
Change In Property Value
£37,725
↗ 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 | £8,036 | £8,048 | £8,059 | £8,069 | £8,080 | £40,292 |
| Profit Before Tax | £-8,036 | £-8,048 | £-8,059 | £-8,069 | £-8,080 | £-40,292 |
| Profit After Tax | £-8,036 | £-8,048 | £-8,059 | £-8,069 | £-8,080 | £-40,292 |
| Change In Property Value | £3,799 | £3,875 | £7,905 | £10,276 | £11,869 | £37,725 |
| Net Return | £-4,237 | £-4,173 | £-154 | £2,207 | £3,789 | £-2,567 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -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