Flat
PL13
3 beds
1 bath
Tower Hill, Looe PL13
Initial Investment
£118,862First YearProfit From Rental Income
£35,545
↗ 30%After 5 Years
Change In Property Value
£47,168
↗ 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 | £21,528 | £21,959 | £22,508 | £23,070 | £23,647 | £112,711 |
| Total Expenses | £13,576 | £13,665 | £13,763 | £13,863 | £13,963 | £68,828 |
| Profit Before Tax | £7,952 | £8,294 | £8,745 | £9,208 | £9,684 | £43,883 |
| Profit After Tax | £6,441 | £6,718 | £7,083 | £7,458 | £7,844 | £35,545 |
| Change In Property Value | £4,750 | £4,845 | £9,884 | £12,849 | £14,841 | £47,168 |
| Net Return | £11,191 | £11,563 | £16,967 | £20,307 | £22,685 | £82,713 |
| 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