Semi Detached TR12 3 beds 2 baths

Little Treveddon, Ruan Minor, Helston TR12

South West, England · TR12

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£14,428

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£95,497

↗ 19%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,248	£25,627	£26,267	£26,924	£27,732	£131,798
Total Expenses	£22,664	£22,713	£22,788	£22,865	£22,956	£113,986
Profit Before Tax	£2,584	£2,913	£3,479	£4,059	£4,776	£17,812
Profit After Tax	£2,093	£2,360	£2,818	£3,288	£3,868	£14,428
Change In Property Value	£9,900	£10,098	£20,600	£26,780	£28,119	£95,497
Net Return	£11,993	£12,458	£23,418	£30,068	£31,987	£109,924
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	7%	8%	14%	19%	20%	68%

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