Flat TR14 2 beds 2 baths

Bolenowe, Troon, Camborne TR14

South West, England · TR14

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£146,612

↗ 74%After 5 Years

Change In Property Value

After 5 Years

£115,754

↗ 19%After 5 Years

Return On Investment

132%

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	£66,084	£67,075	£68,752	£70,471	£72,585	£344,967
Total Expenses	£32,413	£32,559	£32,769	£32,985	£33,239	£163,965
Profit Before Tax	£33,671	£34,517	£35,983	£37,486	£39,346	£181,002
Profit After Tax	£27,273	£27,959	£29,146	£30,364	£31,870	£146,612
Change In Property Value	£12,000	£12,240	£24,970	£32,460	£34,084	£115,754
Net Return	£39,273	£40,199	£54,116	£62,824	£65,954	£262,366
Return From Rental Income (%)	14%	14%	15%	15%	16%	74%
Total Net Return (%)	20%	20%	27%	32%	33%	132%

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