Flat
PL32
2 beds
1 bath
Inny Vale, Camelford PL32
Initial Investment
£98,773First YearProfit From Rental Income
£-50,108
↘ -51%After 5 Years
Change In Property Value
£39,711
↗ 20%After 5 Years
Return On Investment
-11%
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 | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £9,933 | £9,979 | £10,022 | £10,066 | £10,108 | £50,108 |
| Profit Before Tax | £-9,933 | £-9,979 | £-10,022 | £-10,066 | £-10,108 | £-50,108 |
| Profit After Tax | £-9,933 | £-9,979 | £-10,022 | £-10,066 | £-10,108 | £-50,108 |
| Change In Property Value | £3,999 | £4,079 | £8,321 | £10,817 | £12,494 | £39,711 |
| Net Return | £-5,934 | £-5,900 | £-1,701 | £752 | £2,386 | £-10,398 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change