Semi Detached
TR8
2 beds
1 bath
Nanhayes Row, St. Newlyn East, Newquay, Cornwall TR8
South West, England · TR8
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£11,615
↗ 17%After 5 Years
Change In Property Value
£46,302
↗ 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 | £11,220 | £11,388 | £11,559 | £11,848 | £12,144 | £58,160 |
| Total Expenses | £8,701 | £8,730 | £8,757 | £8,797 | £8,837 | £43,821 |
| Profit Before Tax | £2,520 | £2,658 | £2,802 | £3,052 | £3,308 | £14,339 |
| Profit After Tax | £2,041 | £2,153 | £2,270 | £2,472 | £2,679 | £11,615 |
| Change In Property Value | £4,400 | £8,976 | £11,669 | £12,252 | £9,005 | £46,302 |
| Net Return | £6,441 | £11,129 | £13,938 | £14,724 | £11,684 | £57,917 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 17% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change