Flat
PL24
2 beds
2 baths
Penpillick, Par PL24
Initial Investment
£113,780First YearProfit From Rental Income
£10,253
↗ 9%After 5 Years
Change In Property Value
£45,282
↗ 20%After 5 Years
Return On Investment
49%
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 | £17,028 | £17,369 | £17,803 | £18,248 | £18,704 | £89,151 |
| Total Expenses | £15,029 | £15,161 | £15,297 | £15,435 | £15,572 | £76,493 |
| Profit Before Tax | £1,999 | £2,207 | £2,506 | £2,813 | £3,132 | £12,658 |
| Profit After Tax | £1,619 | £1,788 | £2,030 | £2,278 | £2,537 | £10,253 |
| Change In Property Value | £4,560 | £4,651 | £9,488 | £12,335 | £14,247 | £45,282 |
| Net Return | £6,179 | £6,439 | £11,518 | £14,613 | £16,784 | £55,534 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change