Terraced
PL32
2 beds
1 bath
Tregoodwell, Camelford PL32
Initial Investment
£145,915First YearProfit From Rental Income
£-58,146
↘ -40%After 5 Years
Change In Property Value
£55,599
↗ 20%After 5 Years
Return On Investment
-2%
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 | £11,607 | £11,619 | £11,629 | £11,640 | £11,651 | £58,146 |
| Profit Before Tax | £-11,607 | £-11,619 | £-11,629 | £-11,640 | £-11,651 | £-58,146 |
| Profit After Tax | £-11,607 | £-11,619 | £-11,629 | £-11,640 | £-11,651 | £-58,146 |
| Change In Property Value | £5,599 | £5,711 | £11,650 | £15,146 | £17,493 | £55,599 |
| Net Return | £-6,008 | £-5,908 | £21 | £3,505 | £5,842 | £-2,547 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change