Terraced
TR8
2 beds
1 bath
Ivy Terrace, Beach Road, Crantock, Newquay TR8
South West, England · TR8
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£25,887
↗ 20%After 5 Years
Change In Property Value
£84,186
↗ 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 | £21,204 | £21,522 | £21,845 | £22,391 | £22,951 | £109,913 |
| Total Expenses | £15,490 | £15,535 | £15,577 | £15,642 | £15,709 | £77,954 |
| Profit Before Tax | £5,714 | £5,987 | £6,268 | £6,749 | £7,242 | £31,959 |
| Profit After Tax | £4,628 | £4,850 | £5,077 | £5,466 | £5,866 | £25,887 |
| Change In Property Value | £8,000 | £16,320 | £21,216 | £22,277 | £16,373 | £84,186 |
| Net Return | £12,628 | £21,170 | £26,293 | £27,743 | £22,239 | £110,073 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 10% | 16% | 20% | 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