Detached
PL27
4 beds
3 baths
Rock, Wadebridge PL27
Initial Investment
£793,049First YearProfit From Rental Income
£-220,823
↘ -28%After 5 Years
Change In Property Value
£218,464
↗ 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 | £44,143 | £44,154 | £44,165 | £44,176 | £44,186 | £220,823 |
| Profit Before Tax | £-44,143 | £-44,154 | £-44,165 | £-44,176 | £-44,186 | £-220,823 |
| Profit After Tax | £-44,143 | £-44,154 | £-44,165 | £-44,176 | £-44,186 | £-220,823 |
| Change In Property Value | £22,000 | £22,440 | £45,778 | £59,511 | £68,735 | £218,464 |
| Net Return | £-22,143 | £-21,714 | £1,613 | £15,335 | £24,549 | £-2,360 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -28% |
| 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