Detached
TR2
5 beds
4 baths
Treviskey, Near Portloe, Truro, Cornwall TR2
South West, England · TR2
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£51,325
↗ 16%After 5 Years
Change In Property Value
£183,277
↗ 19%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £54,156 | £54,968 | £56,343 | £57,751 | £59,484 | £282,702 |
| Total Expenses | £43,607 | £43,700 | £43,848 | £44,000 | £44,183 | £219,337 |
| Profit Before Tax | £10,549 | £11,269 | £12,495 | £13,752 | £15,300 | £63,364 |
| Profit After Tax | £8,545 | £9,128 | £10,121 | £11,139 | £12,393 | £51,325 |
| Change In Property Value | £19,000 | £19,380 | £39,535 | £51,396 | £53,966 | £183,277 |
| Net Return | £27,545 | £28,508 | £49,656 | £62,535 | £66,359 | £234,602 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 9% | 15% | 19% | 21% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change