Flat TR12 0 beds 0 baths

Gweek Wollas, Bonallack Lane, Helston TR12

South West, England · TR12

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£-832

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£26,308

↗ 21%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,372	£6,468	£6,565	£6,729	£6,897	£33,030
Total Expenses	£6,659	£6,719	£6,769	£6,828	£6,887	£33,862
Profit Before Tax	£-287	£-251	£-205	£-99	£10	£-832
Profit After Tax	£-287	£-251	£-205	£-99	£10	£-832
Change In Property Value	£2,500	£5,100	£6,630	£6,962	£5,117	£26,308
Net Return	£2,213	£4,849	£6,425	£6,863	£5,127	£25,476
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	6%	13%	17%	18%	13%	66%

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