Semi Detached TR12 3 beds 2 baths

Little Treveddon, Ruan Minor, Helston TR12

South West, England · TR12

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£28,789

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£104,180

↗ 21%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,248	£25,627	£26,011	£26,661	£27,328	£130,875
Total Expenses	£18,951	£19,002	£19,050	£19,126	£19,203	£95,333
Profit Before Tax	£6,297	£6,625	£6,961	£7,535	£8,125	£35,542
Profit After Tax	£5,100	£5,366	£5,638	£6,104	£6,581	£28,789
Change In Property Value	£9,900	£20,196	£26,255	£27,568	£20,262	£104,180
Net Return	£15,000	£25,562	£31,893	£33,671	£26,843	£132,970
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	9%	16%	20%	21%	17%	82%

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