Flat
PL32
2 beds
1 bath
Tregoodwell, Camelford PL32
Initial Investment
£145,915First YearProfit From Rental Income
£43,380
↗ 30%After 5 Years
Change In Property Value
£55,599
↗ 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 | £25,368 | £25,875 | £26,522 | £27,185 | £27,865 | £132,816 |
| Total Expenses | £15,644 | £15,741 | £15,848 | £15,958 | £16,069 | £79,260 |
| Profit Before Tax | £9,724 | £10,135 | £10,674 | £11,227 | £11,796 | £53,556 |
| Profit After Tax | £7,877 | £8,209 | £8,646 | £9,094 | £9,555 | £43,380 |
| Change In Property Value | £5,599 | £5,711 | £11,650 | £15,146 | £17,493 | £55,599 |
| Net Return | £13,476 | £13,920 | £20,296 | £24,239 | £27,048 | £98,979 |
| 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