Flat
PL13
1 bed
1 bath
Eastcliff, East Looe PL13
Initial Investment
£98,773First YearProfit From Rental Income
£43,457
↗ 44%After 5 Years
Change In Property Value
£39,711
↗ 20%After 5 Years
Return On Investment
84%
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 | £22,020 | £22,460 | £23,022 | £23,597 | £24,187 | £115,287 |
| Total Expenses | £12,135 | £12,225 | £12,324 | £12,426 | £12,527 | £61,637 |
| Profit Before Tax | £9,885 | £10,235 | £10,698 | £11,172 | £11,660 | £53,650 |
| Profit After Tax | £8,007 | £8,291 | £8,665 | £9,049 | £9,445 | £43,457 |
| Change In Property Value | £3,999 | £4,079 | £8,321 | £10,817 | £12,494 | £39,711 |
| Net Return | £12,006 | £12,370 | £16,986 | £19,867 | £21,939 | £83,167 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 12% | 13% | 17% | 20% | 22% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change