Flat TR12 0 beds 0 baths

St Keverne, Helston TR12

South West, England · TR12

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£2,469

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£36,831

↗ 21%After 5 Years

Return On Investment

73%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,928	£9,062	£9,198	£9,428	£9,663	£46,279
Total Expenses	£8,523	£8,587	£8,641	£8,706	£8,772	£43,230
Profit Before Tax	£405	£475	£556	£722	£891	£3,049
Profit After Tax	£328	£385	£451	£584	£722	£2,469
Change In Property Value	£3,500	£7,140	£9,282	£9,746	£7,163	£36,831
Net Return	£3,828	£7,525	£9,733	£10,331	£7,885	£39,301
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	7%	14%	18%	19%	15%	73%

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