Detached TR2 3 beds 2 baths

Trelawney Road, St. Mawes, Truro, Cornwall TR2

South West, England · TR2

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£35,828

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£130,223

↗ 19%After 5 Years

Return On Investment

74%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,472	£39,049	£40,025	£41,026	£42,257	£200,829
Total Expenses	£31,128	£31,197	£31,305	£31,416	£31,550	£156,597
Profit Before Tax	£7,344	£7,852	£8,720	£9,610	£10,707	£44,232
Profit After Tax	£5,949	£6,360	£7,063	£7,784	£8,672	£35,828
Change In Property Value	£13,500	£13,770	£28,091	£36,518	£38,344	£130,223
Net Return	£19,449	£20,130	£35,154	£44,302	£47,016	£166,051
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	9%	16%	20%	21%	74%

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