Terraced TR2 2 beds 1 bath

Portloe, Truro, Cornwall TR2

South West, England · TR2

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£25,541

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£83,134

↗ 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	£20,940	£21,254	£21,573	£22,112	£22,665	£108,544
Total Expenses	£15,303	£15,347	£15,389	£15,454	£15,519	£77,012
Profit Before Tax	£5,637	£5,907	£6,184	£6,659	£7,146	£31,532
Profit After Tax	£4,566	£4,785	£5,009	£5,394	£5,788	£25,541
Change In Property Value	£7,900	£16,116	£20,951	£21,998	£16,169	£83,134
Net Return	£12,466	£20,901	£25,960	£27,392	£21,957	£108,675
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	16%	20%	22%	17%	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