Flat
PL23
2 beds
1 bath
Fore Street, Polruan PL23
Initial Investment
£139,145First YearProfit From Rental Income
£41,545
↗ 30%After 5 Years
Change In Property Value
£53,622
↗ 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 | £24,468 | £24,957 | £25,581 | £26,221 | £26,876 | £128,104 |
| Total Expenses | £15,159 | £15,254 | £15,359 | £15,467 | £15,575 | £76,814 |
| Profit Before Tax | £9,309 | £9,704 | £10,222 | £10,754 | £11,301 | £51,290 |
| Profit After Tax | £7,540 | £7,860 | £8,280 | £8,711 | £9,154 | £41,545 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,622 |
| Net Return | £12,940 | £13,368 | £19,516 | £23,318 | £26,025 | £95,167 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 10% | 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