Flat
PL30
6 beds
4 baths
Near Luxulyan, Cornwall PL30
Initial Investment
£344,549First YearProfit From Rental Income
£48,952
↗ 14%After 5 Years
Change In Property Value
£109,232
↗ 20%After 5 Years
Return On Investment
46%
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 | £41,088 | £41,910 | £42,958 | £44,031 | £45,132 | £215,119 |
| Total Expenses | £30,539 | £30,727 | £30,931 | £31,140 | £31,348 | £154,685 |
| Profit Before Tax | £10,549 | £11,183 | £12,026 | £12,892 | £13,784 | £60,434 |
| Profit After Tax | £8,545 | £9,058 | £9,741 | £10,442 | £11,165 | £48,952 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £34,368 | £109,232 |
| Net Return | £19,545 | £20,278 | £32,630 | £40,198 | £45,533 | £158,183 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 6% | 9% | 12% | 13% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change