Terraced TR15 2 beds 1 bath

Gilly Hill, Redruth TR15

South West, England · TR15

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£11,869

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£42,083

↗ 21%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,596	£10,755	£10,916	£11,189	£11,469	£54,925
Total Expenses	£7,993	£8,021	£8,048	£8,086	£8,124	£40,272
Profit Before Tax	£2,603	£2,734	£2,868	£3,104	£3,345	£14,653
Profit After Tax	£2,108	£2,214	£2,323	£2,514	£2,709	£11,869
Change In Property Value	£3,999	£8,158	£10,605	£11,136	£8,185	£42,083
Net Return	£6,107	£10,372	£12,929	£13,650	£10,894	£53,952
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	88%

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