Detached
PL21
4 beds
3 baths
Filham, Ivybridge PL21
Initial Investment
£531,549First YearProfit From Rental Income
£-160,319
↘ -30%After 5 Years
Change In Property Value
£157,890
↗ 20%After 5 Years
Return On Investment
0%
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 | £32,042 | £32,053 | £32,064 | £32,075 | £32,085 | £160,319 |
| Profit Before Tax | £-32,042 | £-32,053 | £-32,064 | £-32,075 | £-32,085 | £-160,319 |
| Profit After Tax | £-32,042 | £-32,053 | £-32,064 | £-32,075 | £-32,085 | £-160,319 |
| Change In Property Value | £15,900 | £16,218 | £33,085 | £43,010 | £49,677 | £157,890 |
| Net Return | £-16,142 | £-15,835 | £1,021 | £10,935 | £17,591 | £-2,429 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change