Flat
PL14
3 beds
1 bath
Looe Mills, Liskeard PL14
Initial Investment
£152,750First YearProfit From Rental Income
£66,864
↗ 44%After 5 Years
Change In Property Value
£57,595
↗ 20%After 5 Years
Return On Investment
81%
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 | £31,944 | £32,583 | £33,397 | £34,232 | £35,088 | £167,245 |
| Total Expenses | £16,700 | £16,810 | £16,934 | £17,062 | £17,190 | £84,697 |
| Profit Before Tax | £15,244 | £15,773 | £16,463 | £17,171 | £17,898 | £82,548 |
| Profit After Tax | £12,348 | £12,776 | £13,335 | £13,908 | £14,498 | £66,864 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £18,121 | £57,595 |
| Net Return | £18,148 | £18,692 | £25,404 | £29,597 | £32,619 | £124,459 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 9% | 44% |
| Total Net Return (%) | 12% | 12% | 17% | 19% | 21% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change