Flat
TR15
2 beds
1 bath
Higher Pumpfield Row, Pool, Redruth TR15
South West, England · TR15
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£-3,453
↘ -7%After 5 Years
Change In Property Value
£32,787
↗ 19%After 5 Years
Return On Investment
56%
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 | £8,664 | £8,794 | £9,014 | £9,239 | £9,516 | £45,227 |
| Total Expenses | £9,609 | £9,668 | £9,733 | £9,800 | £9,870 | £48,680 |
| Profit Before Tax | £-945 | £-874 | £-719 | £-560 | £-354 | £-3,453 |
| Profit After Tax | £-945 | £-874 | £-719 | £-560 | £-354 | £-3,453 |
| Change In Property Value | £3,399 | £3,467 | £7,073 | £9,194 | £9,654 | £32,787 |
| Net Return | £2,454 | £2,593 | £6,353 | £8,634 | £9,301 | £29,335 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 18% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change