Flat TR6 3 beds 2 baths

Bone Mill Road, Bolingey, Perranporth TR6

South West, England · TR6

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£14,520

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£94,710

↗ 21%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,600	£21,924	£22,253	£22,809	£23,379	£111,965
Total Expenses	£18,639	£18,721	£18,795	£18,892	£18,992	£94,040
Profit Before Tax	£2,961	£3,203	£3,458	£3,917	£4,387	£17,926
Profit After Tax	£2,399	£2,594	£2,801	£3,173	£3,554	£14,520
Change In Property Value	£9,000	£18,360	£23,868	£25,061	£18,420	£94,710
Net Return	£11,399	£20,954	£26,669	£28,234	£21,974	£109,229
Return From Rental Income (%)	2%	2%	2%	2%	2%	10%
Total Net Return (%)	8%	14%	18%	19%	15%	75%

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