Flat
PL27
2 beds
1 bath
Egloshayle Road, Wadebridge, Cornwall PL27
Initial Investment
£114,850First YearProfit From Rental Income
£51,269
↗ 45%After 5 Years
Change In Property Value
£45,679
↗ 20%After 5 Years
Return On Investment
84%
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 | £25,332 | £25,839 | £26,485 | £27,147 | £27,825 | £132,627 |
| Total Expenses | £13,658 | £13,755 | £13,863 | £13,973 | £14,083 | £69,332 |
| Profit Before Tax | £11,674 | £12,084 | £12,622 | £13,174 | £13,742 | £63,295 |
| Profit After Tax | £9,456 | £9,788 | £10,224 | £10,671 | £11,131 | £51,269 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £14,056 | £14,480 | £19,795 | £23,114 | £25,503 | £96,948 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 12% | 13% | 17% | 20% | 22% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change