Flat
PL13
2 beds
1 bath
St Marnarchs View, Lanreath, Looe, Cornwall PL13
Initial Investment
£114,850First YearProfit From Rental Income
£34,140
↗ 30%After 5 Years
Change In Property Value
£45,679
↗ 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 | £20,844 | £21,261 | £21,792 | £22,337 | £22,896 | £109,130 |
| Total Expenses | £13,210 | £13,297 | £13,393 | £13,492 | £13,590 | £66,983 |
| Profit Before Tax | £7,634 | £7,964 | £8,399 | £8,845 | £9,305 | £42,148 |
| Profit After Tax | £6,184 | £6,450 | £6,803 | £7,165 | £7,537 | £34,140 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £10,784 | £11,142 | £16,375 | £19,608 | £21,909 | £79,818 |
| 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