Flat
PL25
2 beds
1 bath
Carclaze Road, St Austell, Cornwall PL25
Initial Investment
£78,074First YearProfit From Rental Income
£21,167
↗ 27%After 5 Years
Change In Property Value
£31,767
↗ 20%After 5 Years
Return On Investment
68%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,496 | £14,786 | £15,156 | £15,534 | £15,923 | £75,895 |
| Total Expenses | £9,796 | £9,871 | £9,951 | £10,032 | £10,114 | £49,763 |
| Profit Before Tax | £4,700 | £4,915 | £5,205 | £5,502 | £5,809 | £26,132 |
| Profit After Tax | £3,807 | £3,981 | £4,216 | £4,457 | £4,705 | £21,167 |
| Change In Property Value | £3,199 | £3,263 | £6,656 | £8,653 | £9,995 | £31,767 |
| Net Return | £7,006 | £7,244 | £10,873 | £13,110 | £14,700 | £52,933 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change