Flat
PL26
3 beds
2 baths
Fore Street, Nanpean, St. Austell PL26
Initial Investment
£139,150First YearProfit From Rental Income
£61,651
↗ 44%After 5 Years
Change In Property Value
£53,623
↗ 20%After 5 Years
Return On Investment
83%
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 | £29,736 | £30,331 | £31,089 | £31,866 | £32,663 | £155,685 |
| Total Expenses | £15,686 | £15,791 | £15,910 | £16,032 | £16,154 | £79,573 |
| Profit Before Tax | £14,050 | £14,539 | £15,179 | £15,835 | £16,509 | £76,112 |
| Profit After Tax | £11,381 | £11,777 | £12,295 | £12,826 | £13,372 | £61,651 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £16,781 | £17,285 | £23,531 | £27,433 | £30,244 | £115,273 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 12% | 12% | 17% | 20% | 22% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change