Flat
PL32
1 bed
1 bath
Advent, Camelford, Cornwall PL32
Initial Investment
£125,550First YearProfit From Rental Income
£56,483
↗ 45%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
85%
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 | £27,540 | £28,091 | £28,793 | £29,513 | £30,251 | £144,187 |
| Total Expenses | £14,673 | £14,774 | £14,887 | £15,003 | £15,119 | £74,456 |
| Profit Before Tax | £12,867 | £13,317 | £13,906 | £14,510 | £15,131 | £69,732 |
| Profit After Tax | £10,422 | £10,787 | £11,264 | £11,753 | £12,256 | £56,483 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £15,422 | £15,887 | £21,668 | £25,278 | £27,878 | £106,133 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 12% | 13% | 17% | 20% | 22% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change