Flat
PL24
2 beds
2 baths
Penpillick, Par PL24
Initial Investment
£113,780First YearProfit From Rental Income
£-55,673
↘ -49%After 5 Years
Change In Property Value
£45,282
↗ 20%After 5 Years
Return On Investment
-9%
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 | £11,046 | £11,092 | £11,135 | £11,179 | £11,221 | £55,673 |
| Profit Before Tax | £-11,046 | £-11,092 | £-11,135 | £-11,179 | £-11,221 | £-55,673 |
| Profit After Tax | £-11,046 | £-11,092 | £-11,135 | £-11,179 | £-11,221 | £-55,673 |
| Change In Property Value | £4,560 | £4,651 | £9,488 | £12,335 | £14,247 | £45,282 |
| Net Return | £-6,486 | £-6,441 | £-1,646 | £1,156 | £3,026 | £-10,391 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -6% | -6% | -1% | 1% | 3% | -9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change