Terraced TR11 1 bed 1 bath

2 Manor Cottages, Cliff Road, Falmouth TR11

South West, England · TR11

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£17,741

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£63,140

↗ 21%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,072	£16,473	£16,885	£80,864
Total Expenses	£11,713	£11,748	£11,782	£11,833	£11,885	£58,961
Profit Before Tax	£3,888	£4,086	£4,289	£4,640	£5,000	£21,903
Profit After Tax	£3,149	£3,309	£3,474	£3,759	£4,050	£17,741
Change In Property Value	£6,000	£12,240	£15,912	£16,708	£12,280	£63,140
Net Return	£9,149	£15,549	£19,386	£20,466	£16,330	£80,881
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	17%	87%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change