Detached
TR13
3 beds
1 bath
Helston, Spacious, Renovated Cottage Close To Town TR13
South West, England · TR13
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£19,015
↗ 24%After 5 Years
Change In Property Value
£54,711
↗ 21%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,556 | £14,774 | £14,996 | £15,371 | £15,755 | £75,452 |
| Total Expenses | £10,319 | £10,354 | £10,386 | £10,434 | £10,483 | £51,977 |
| Profit Before Tax | £4,237 | £4,421 | £4,610 | £4,937 | £5,272 | £23,475 |
| Profit After Tax | £3,432 | £3,581 | £3,734 | £3,999 | £4,270 | £19,015 |
| Change In Property Value | £5,199 | £10,606 | £13,788 | £14,477 | £10,641 | £54,711 |
| Net Return | £8,631 | £14,187 | £17,522 | £18,476 | £14,911 | £73,725 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 19% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change