Flat
PL14
1 bed
1 bath
Higher Penhole, East Taphouse, Liskeard, Cornwall PL14
Initial Investment
£78,100First YearProfit From Rental Income
£21,159
↗ 27%After 5 Years
Change In Property Value
£31,777
↗ 20%After 5 Years
Return On Investment
68%
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 | £14,496 | £14,786 | £15,156 | £15,534 | £15,923 | £75,895 |
| Total Expenses | £9,798 | £9,873 | £9,953 | £10,034 | £10,116 | £49,773 |
| Profit Before Tax | £4,698 | £4,913 | £5,203 | £5,500 | £5,807 | £26,122 |
| Profit After Tax | £3,806 | £3,980 | £4,214 | £4,455 | £4,704 | £21,159 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,998 | £31,777 |
| Net Return | £7,006 | £7,244 | £10,873 | £13,111 | £14,702 | £52,935 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change