Flat
PL13
2 beds
1 bath
West Looe Hill, West Looe PL13
Initial Investment
£119,665First YearProfit From Rental Income
£35,808
↗ 30%After 5 Years
Change In Property Value
£47,466
↗ 20%After 5 Years
Return On Investment
70%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,660 | £22,093 | £22,646 | £23,212 | £23,792 | £113,402 |
| Total Expenses | £13,648 | £13,738 | £13,836 | £13,936 | £14,037 | £69,195 |
| Profit Before Tax | £8,012 | £8,356 | £8,810 | £9,275 | £9,755 | £44,207 |
| Profit After Tax | £6,489 | £6,768 | £7,136 | £7,513 | £7,902 | £35,808 |
| Change In Property Value | £4,780 | £4,876 | £9,946 | £12,930 | £14,934 | £47,466 |
| Net Return | £11,269 | £11,644 | £17,082 | £20,443 | £22,836 | £83,274 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change