Flat
PL15
2 beds
1 bath
Higher Cleaverfield, Launceston PL15
Initial Investment
£65,800First YearProfit From Rental Income
£16,565
↗ 25%After 5 Years
Change In Property Value
£26,811
↗ 20%After 5 Years
Return On Investment
66%
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 | £12,240 | £12,485 | £12,797 | £13,117 | £13,445 | £64,083 |
| Total Expenses | £8,580 | £8,651 | £8,725 | £8,801 | £8,876 | £43,632 |
| Profit Before Tax | £3,660 | £3,834 | £4,072 | £4,316 | £4,569 | £20,451 |
| Profit After Tax | £2,964 | £3,106 | £3,298 | £3,496 | £3,701 | £16,565 |
| Change In Property Value | £2,700 | £2,754 | £5,618 | £7,304 | £8,436 | £26,811 |
| Net Return | £5,664 | £5,860 | £8,917 | £10,800 | £12,136 | £43,377 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 14% | 16% | 18% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change