Flat TR12 2 beds 1 bath

Churchtown, Mullion, Helston TR12

South West, England · TR12

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£-4,287

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£28,938

↗ 19%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,644	£7,759	£7,953	£8,151	£8,396	£39,903
Total Expenses	£8,716	£8,773	£8,835	£8,899	£8,966	£44,190
Profit Before Tax	£-1,072	£-1,014	£-883	£-748	£-570	£-4,287
Profit After Tax	£-1,072	£-1,014	£-883	£-748	£-570	£-4,287
Change In Property Value	£3,000	£3,060	£6,242	£8,115	£8,521	£28,938
Net Return	£1,928	£2,046	£5,360	£7,367	£7,951	£24,651
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	4%	4%	12%	16%	17%	54%

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