Terraced TR8 2 beds 1 bath

Stret Trystan, Nansledan, Newquay TR8

South West, England · TR8

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£17,837

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£59,983

↗ 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	£15,108	£15,335	£15,565	£15,954	£16,353	£78,314
Total Expenses	£11,181	£11,216	£11,249	£11,298	£11,349	£56,293
Profit Before Tax	£3,927	£4,119	£4,316	£4,655	£5,004	£22,021
Profit After Tax	£3,181	£3,336	£3,496	£3,771	£4,053	£17,837
Change In Property Value	£5,700	£11,628	£15,116	£15,872	£11,666	£59,983
Net Return	£8,881	£14,964	£18,612	£19,643	£15,719	£77,819
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
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