Flat
TR11
1 bed
1 bath
2 Manor Cottages, Cliff Road, Falmouth TR11
South West, England · TR11
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£46,814
↗ 50%After 5 Years
Change In Property Value
£57,877
↗ 19%After 5 Years
Return On Investment
112%
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 | £27,192 | £27,600 | £28,290 | £28,997 | £29,867 | £141,946 |
| Total Expenses | £16,622 | £16,708 | £16,820 | £16,935 | £17,065 | £84,150 |
| Profit Before Tax | £10,570 | £10,891 | £11,469 | £12,062 | £12,802 | £57,796 |
| Profit After Tax | £8,562 | £8,822 | £9,290 | £9,770 | £10,370 | £46,814 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £14,562 | £14,942 | £21,775 | £26,001 | £27,412 | £104,691 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change