Detached
PL30
3 beds
1 bath
Lamorrick Development, Lanivet, Bodmin, Cornwall PL30
Initial Investment
£401,174First YearProfit From Rental Income
£-126,595
↘ -32%After 5 Years
Change In Property Value
£124,127
↗ 20%After 5 Years
Return On Investment
-1%
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 | £25,297 | £25,308 | £25,319 | £25,330 | £25,341 | £126,595 |
| Profit Before Tax | £-25,297 | £-25,308 | £-25,319 | £-25,330 | £-25,341 | £-126,595 |
| Profit After Tax | £-25,297 | £-25,308 | £-25,319 | £-25,330 | £-25,341 | £-126,595 |
| Change In Property Value | £12,500 | £12,750 | £26,010 | £33,813 | £39,054 | £124,127 |
| Net Return | £-12,797 | £-12,558 | £691 | £8,483 | £13,713 | £-2,468 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -1% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change