Flat TR13 3 beds 1 bath

Helston, Spacious, Renovated Cottage Close To Town TR13

South West, England · TR13

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£54,876

↗ 74%After 5 Years

Change In Property Value

After 5 Years

£47,266

↗ 19%After 5 Years

Return On Investment

137%

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	£26,988	£27,393	£28,078	£28,780	£29,643	£140,881
Total Expenses	£14,419	£14,506	£14,617	£14,731	£14,860	£73,133
Profit Before Tax	£12,569	£12,887	£13,461	£14,048	£14,783	£67,748
Profit After Tax	£10,181	£10,439	£10,903	£11,379	£11,974	£54,876
Change In Property Value	£4,900	£4,998	£10,196	£13,255	£13,917	£47,266
Net Return	£15,081	£15,437	£21,099	£24,634	£25,892	£102,142
Return From Rental Income (%)	14%	14%	15%	15%	16%	74%
Total Net Return (%)	20%	21%	28%	33%	35%	137%

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