Flat
TR8
3 beds
0 baths
White Cross, Newquay TR8
South West, England · TR8
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£24,291
↗ 14%After 5 Years
Change In Property Value
£110,494
↗ 21%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,772 | £27,174 | £27,581 | £28,271 | £28,977 | £138,775 |
| Total Expenses | £21,569 | £21,659 | £21,741 | £21,852 | £21,965 | £108,786 |
| Profit Before Tax | £5,203 | £5,514 | £5,840 | £6,419 | £7,012 | £29,989 |
| Profit After Tax | £4,214 | £4,467 | £4,731 | £5,199 | £5,680 | £24,291 |
| Change In Property Value | £10,500 | £21,420 | £27,846 | £29,238 | £21,490 | £110,494 |
| Net Return | £14,714 | £25,887 | £32,577 | £34,438 | £27,170 | £134,785 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 9% | 15% | 19% | 20% | 16% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change