Flat
TR11
4 beds
0 baths
Building Plot Southwest Of Tregew Vean, Flushing, Falmouth, Cornwall TR11
South West, England · TR11
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£7,668
↗ 9%After 5 Years
Change In Property Value
£57,878
↗ 21%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,752 | £13,958 | £14,168 | £14,522 | £14,885 | £71,285 |
| Total Expenses | £12,223 | £12,294 | £12,356 | £12,433 | £12,512 | £61,818 |
| Profit Before Tax | £1,529 | £1,664 | £1,812 | £2,089 | £2,373 | £9,466 |
| Profit After Tax | £1,238 | £1,348 | £1,468 | £1,692 | £1,922 | £7,668 |
| Change In Property Value | £5,500 | £11,220 | £14,586 | £15,315 | £11,257 | £57,878 |
| Net Return | £6,738 | £12,568 | £16,054 | £17,007 | £13,179 | £65,546 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 8% | 15% | 19% | 20% | 16% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change