Terraced
TR8
2 beds
1 bath
Ivy Terrace, Beach Road, Crantock, Newquay TR8
South West, England · TR8
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£14,303
↗ 11%After 5 Years
Change In Property Value
£77,169
↗ 19%After 5 Years
Return On Investment
71%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,204 | £21,522 | £22,060 | £22,612 | £23,290 | £110,688 |
| Total Expenses | £18,490 | £18,534 | £18,598 | £18,664 | £18,743 | £93,030 |
| Profit Before Tax | £2,714 | £2,988 | £3,462 | £3,947 | £4,547 | £17,658 |
| Profit After Tax | £2,198 | £2,421 | £2,804 | £3,197 | £3,683 | £14,303 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £22,722 | £77,169 |
| Net Return | £10,198 | £10,581 | £19,451 | £24,838 | £26,405 | £91,472 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change