Flat
PL26
2 beds
1 bath
Elm Terrace, Mevagissey, St. Austell, Cornwall PL26
Initial Investment
£135,750First YearProfit From Rental Income
£40,607
↗ 30%After 5 Years
Change In Property Value
£52,630
↗ 20%After 5 Years
Return On Investment
69%
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 | £24,012 | £24,492 | £25,105 | £25,732 | £26,375 | £125,716 |
| Total Expenses | £14,915 | £15,009 | £15,113 | £15,220 | £15,327 | £75,584 |
| Profit Before Tax | £9,097 | £9,483 | £9,991 | £10,512 | £11,049 | £50,132 |
| Profit After Tax | £7,369 | £7,681 | £8,093 | £8,515 | £8,949 | £40,607 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £16,559 | £52,630 |
| Net Return | £12,669 | £13,087 | £19,121 | £22,852 | £25,508 | £93,237 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change