Flat
PL30
3 beds
1 bath
Lamorrick Development, Lanivet, Bodmin, Cornwall PL30
Initial Investment
£401,174First YearProfit From Rental Income
£153,872
↗ 38%After 5 Years
Change In Property Value
£124,127
↗ 20%After 5 Years
Return On Investment
69%
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 | £68,844 | £70,221 | £71,976 | £73,776 | £75,620 | £360,437 |
| Total Expenses | £33,681 | £33,865 | £34,083 | £34,307 | £34,534 | £170,471 |
| Profit Before Tax | £35,163 | £36,356 | £37,893 | £39,469 | £41,086 | £189,966 |
| Profit After Tax | £28,482 | £29,448 | £30,693 | £31,970 | £33,280 | £153,872 |
| Change In Property Value | £12,500 | £12,750 | £26,010 | £33,813 | £39,054 | £124,127 |
| Net Return | £40,982 | £42,198 | £56,703 | £65,783 | £72,334 | £277,999 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 10% | 11% | 14% | 16% | 18% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change