Flat
PL32
2 beds
1 bath
Advent, Camelford PL32
Initial Investment
£98,800First YearProfit From Rental Income
£28,609
↗ 29%After 5 Years
Change In Property Value
£39,721
↗ 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 | £18,132 | £18,495 | £18,957 | £19,431 | £19,917 | £94,931 |
| Total Expenses | £11,748 | £11,830 | £11,920 | £12,011 | £12,102 | £59,611 |
| Profit Before Tax | £6,384 | £6,664 | £7,037 | £7,420 | £7,815 | £35,320 |
| Profit After Tax | £5,171 | £5,398 | £5,700 | £6,010 | £6,330 | £28,609 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £9,171 | £9,478 | £14,023 | £16,830 | £18,827 | £68,330 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change