Flat
PL14
4 beds
1 bath
Upton Cross, Nr Liskeard. PL14
Initial Investment
£176,549First YearProfit From Rental Income
£75,942
↗ 43%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
80%
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 | £35,796 | £36,512 | £37,425 | £38,360 | £39,319 | £187,412 |
| Total Expenses | £18,474 | £18,592 | £18,726 | £18,863 | £19,002 | £93,656 |
| Profit Before Tax | £17,322 | £17,920 | £18,699 | £19,497 | £20,318 | £93,756 |
| Profit After Tax | £14,031 | £14,515 | £15,146 | £15,793 | £16,457 | £75,942 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £20,531 | £21,145 | £28,671 | £33,375 | £36,765 | £140,488 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 9% | 43% |
| Total Net Return (%) | 12% | 12% | 16% | 19% | 21% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change