Terraced
TR15
2 beds
1 bath
Higher Pumpfield Row, Pool, Redruth TR15
South West, England · TR15
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£9,793
↗ 19%After 5 Years
Change In Property Value
£35,769
↗ 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 | £9,012 | £9,147 | £9,284 | £9,516 | £9,754 | £46,714 |
| Total Expenses | £6,869 | £6,895 | £6,919 | £6,953 | £6,987 | £34,624 |
| Profit Before Tax | £2,143 | £2,252 | £2,365 | £2,563 | £2,767 | £12,090 |
| Profit After Tax | £1,736 | £1,824 | £1,916 | £2,076 | £2,241 | £9,793 |
| Change In Property Value | £3,399 | £6,934 | £9,014 | £9,465 | £6,957 | £35,769 |
| Net Return | £5,135 | £8,758 | £10,930 | £11,541 | £9,198 | £45,562 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change