Flat TR12 3 beds 2 baths

Little Treveddon, Ruan Minor, Helston TR12

South West, England · TR12

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£9,316

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£95,497

↗ 19%After 5 Years

Return On Investment

65%

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	£25,572	£25,956	£26,604	£27,270	£28,088	£133,489
Total Expenses	£24,196	£24,281	£24,389	£24,499	£24,623	£121,988
Profit Before Tax	£1,376	£1,675	£2,216	£2,771	£3,464	£11,501
Profit After Tax	£1,114	£1,357	£1,795	£2,244	£2,806	£9,316
Change In Property Value	£9,900	£10,098	£20,600	£26,780	£28,119	£95,497
Net Return	£11,014	£11,455	£22,395	£29,024	£30,925	£104,813
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	14%	18%	19%	65%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change