Semi Detached TR4 0 beds 0 baths

Wheal Ellen Mine, Porthtowan TR4

South West, England · TR4

Initial Investment

First Year

£14,500First Year

Profit From Rental Income

After 5 Years

£364

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£9,471

↗ 21%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,208	£2,241	£2,275	£2,332	£2,390	£11,445
Total Expenses	£2,169	£2,184	£2,198	£2,214	£2,231	£10,996
Profit Before Tax	£39	£57	£77	£117	£159	£449
Profit After Tax	£32	£46	£62	£95	£129	£364
Change In Property Value	£900	£1,836	£2,387	£2,506	£1,842	£9,471
Net Return	£932	£1,882	£2,449	£2,601	£1,971	£9,835
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	6%	13%	17%	18%	14%	68%

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