Terraced
PL20
2 beds
1 bath
Station Road, Yelverton PL20
Initial Investment
£83,100First YearProfit From Rental Income
£-36,335
↘ -44%After 5 Years
Change In Property Value
£33,763
↗ 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 | £7,245 | £7,256 | £7,267 | £7,278 | £7,289 | £36,335 |
| Profit Before Tax | £-7,245 | £-7,256 | £-7,267 | £-7,278 | £-7,289 | £-36,335 |
| Profit After Tax | £-7,245 | £-7,256 | £-7,267 | £-7,278 | £-7,289 | £-36,335 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £10,623 | £33,763 |
| Net Return | £-3,845 | £-3,788 | £-192 | £1,919 | £3,334 | £-2,572 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -44% |
| Total Net Return (%) | -5% | -5% | 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