Semi Detached TR8 2 beds 1 bath

Nanhayes Row, St. Newlyn East, Newquay, Cornwall TR8

South West, England · TR8

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£5,232

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£42,443

↗ 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	£11,220	£11,388	£11,673	£11,965	£12,324	£58,570
Total Expenses	£10,351	£10,379	£10,418	£10,458	£10,505	£52,110
Profit Before Tax	£870	£1,009	£1,255	£1,507	£1,819	£6,460
Profit After Tax	£704	£818	£1,017	£1,220	£1,473	£5,232
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£5,104	£5,306	£10,172	£13,123	£13,971	£47,675
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	20%	21%	71%

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