Flat
PL26
5 beds
2 baths
The Square, Pentewan, St Austell PL26
Initial Investment
£194,762First YearProfit From Rental Income
£-79,865
↘ -41%After 5 Years
Change In Property Value
£69,501
↗ 20%After 5 Years
Return On Investment
-5%
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 | £15,884 | £15,930 | £15,973 | £16,017 | £16,060 | £79,865 |
| Profit Before Tax | £-15,884 | £-15,930 | £-15,973 | £-16,017 | £-16,060 | £-79,865 |
| Profit After Tax | £-15,884 | £-15,930 | £-15,973 | £-16,017 | £-16,060 | £-79,865 |
| Change In Property Value | £6,999 | £7,139 | £14,564 | £18,933 | £21,867 | £69,501 |
| Net Return | £-8,885 | £-8,791 | £-1,410 | £2,915 | £5,807 | £-10,363 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -41% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change