Flat TR8 3 beds 0 baths

White Cross, Newquay TR8

South West, England · TR8

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£9,062

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£101,284

↗ 19%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,772	£27,174	£27,853	£28,549	£29,406	£139,753
Total Expenses	£25,507	£25,593	£25,704	£25,817	£25,945	£128,565
Profit Before Tax	£1,265	£1,581	£2,149	£2,732	£3,460	£11,188
Profit After Tax	£1,025	£1,280	£1,741	£2,213	£2,803	£9,062
Change In Property Value	£10,500	£10,710	£21,848	£28,403	£29,823	£101,284
Net Return	£11,525	£11,990	£23,589	£30,616	£32,626	£110,347
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	18%	19%	64%

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