Detached TR2 3 beds 2 baths

Trelawney Road, St. Mawes, Truro, Cornwall TR2

South West, England · TR2

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£55,305

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£142,064

↗ 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	£38,472	£39,049	£39,635	£40,626	£41,641	£199,423
Total Expenses	£26,065	£26,136	£26,204	£26,314	£26,426	£131,145
Profit Before Tax	£12,407	£12,914	£13,430	£14,312	£15,215	£68,278
Profit After Tax	£10,049	£10,460	£10,879	£11,593	£12,324	£55,305
Change In Property Value	£13,500	£27,540	£35,802	£37,592	£27,630	£142,064
Net Return	£23,549	£38,000	£46,681	£49,185	£39,955	£197,369
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
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