Flat
TR4
0 beds
0 baths
Wheal Ellen Mine, Porthtowan TR4
South West, England · TR4
View property listing
Initial Investment
£11,500First YearProfit From Rental Income
£-8,873
↘ -77%After 5 Years
Change In Property Value
£6,752
↗ 19%After 5 Years
Return On Investment
-18%
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 | £1,812 | £1,839 | £1,885 | £1,932 | £1,990 | £9,459 |
| Total Expenses | £3,570 | £3,619 | £3,666 | £3,715 | £3,763 | £18,332 |
| Profit Before Tax | £-1,758 | £-1,779 | £-1,781 | £-1,782 | £-1,773 | £-8,873 |
| Profit After Tax | £-1,758 | £-1,779 | £-1,781 | £-1,782 | £-1,773 | £-8,873 |
| Change In Property Value | £700 | £714 | £1,457 | £1,894 | £1,988 | £6,752 |
| Net Return | £-1,058 | £-1,065 | £-324 | £111 | £215 | £-2,121 |
| Return From Rental Income (%) | -15% | -15% | -15% | -15% | -15% | -77% |
| Total Net Return (%) | -9% | -9% | -3% | 1% | 2% | -18% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change