Flat
TR15
2 beds
1 bath
St. Day Road, Redruth, Cornwall TR15
South West, England · TR15
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£-746
↘ -1%After 5 Years
Change In Property Value
£42,443
↗ 19%After 5 Years
Return On Investment
62%
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 | £11,364 | £11,534 | £11,823 | £12,118 | £12,482 | £59,322 |
| Total Expenses | £11,865 | £11,928 | £12,000 | £12,073 | £12,152 | £60,018 |
| Profit Before Tax | £-501 | £-393 | £-177 | £45 | £330 | £-696 |
| Profit After Tax | £-501 | £-393 | £-177 | £45 | £280 | £-746 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £12,497 | £42,443 |
| Net Return | £3,899 | £4,095 | £8,979 | £11,947 | £12,778 | £41,697 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 19% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change