Flat
PL13
2 beds
2 baths
The Coombes, Polperro, Looe, Cornwall PL13
Initial Investment
£109,500First YearProfit From Rental Income
£32,311
↗ 30%After 5 Years
Change In Property Value
£43,693
↗ 20%After 5 Years
Return On Investment
69%
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 | £19,944 | £20,343 | £20,851 | £21,373 | £21,907 | £104,418 |
| Total Expenses | £12,723 | £12,809 | £12,903 | £12,999 | £13,095 | £64,528 |
| Profit Before Tax | £7,221 | £7,534 | £7,949 | £8,374 | £8,812 | £39,891 |
| Profit After Tax | £5,849 | £6,103 | £6,439 | £6,783 | £7,138 | £32,311 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £10,249 | £10,591 | £15,594 | £18,685 | £20,885 | £76,004 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change