Terraced
PL19
2 beds
1 bath
Chapel View, Brentor, Tavistock PL19
Initial Investment
£159,515First YearProfit From Rental Income
£-62,113
↘ -39%After 5 Years
Change In Property Value
£59,571
↗ 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 | £12,401 | £12,412 | £12,423 | £12,434 | £12,444 | £62,113 |
| Profit Before Tax | £-12,401 | £-12,412 | £-12,423 | £-12,434 | £-12,444 | £-62,113 |
| Profit After Tax | £-12,401 | £-12,412 | £-12,423 | £-12,434 | £-12,444 | £-62,113 |
| Change In Property Value | £5,999 | £6,119 | £12,483 | £16,228 | £18,743 | £59,571 |
| Net Return | £-6,402 | £-6,293 | £60 | £3,794 | £6,298 | £-2,542 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| 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