Detached TR2 5 beds 4 baths

Treviskey, Near Portloe, Truro, Cornwall TR2

South West, England · TR2

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£78,737

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£199,942

↗ 21%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£54,156	£54,968	£55,793	£57,188	£58,617	£280,722
Total Expenses	£36,482	£36,576	£36,668	£36,818	£36,972	£183,516
Profit Before Tax	£17,674	£18,393	£19,125	£20,369	£21,646	£97,206
Profit After Tax	£14,316	£14,898	£15,491	£16,499	£17,533	£78,737
Change In Property Value	£19,000	£38,760	£50,388	£52,907	£38,887	£199,942
Net Return	£33,316	£53,658	£65,879	£69,407	£56,420	£278,680
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	10%	17%	20%	22%	18%	86%

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