Flat TR15 2 beds 1 bath

Trefusis Square, Redruth TR15

South West, England · TR15

Initial Investment

First Year

£48,985First Year

Profit From Rental Income

After 5 Years

£32,877

↗ 67%After 5 Years

Change In Property Value

After 5 Years

£30,858

↗ 19%After 5 Years

Return On Investment

130%

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	£17,616	£17,880	£18,327	£18,785	£19,349	£91,958
Total Expenses	£10,108	£10,180	£10,268	£10,357	£10,456	£51,369
Profit Before Tax	£7,508	£7,700	£8,060	£8,428	£8,893	£40,589
Profit After Tax	£6,082	£6,237	£6,528	£6,827	£7,203	£32,877
Change In Property Value	£3,199	£3,263	£6,656	£8,653	£9,086	£30,858
Net Return	£9,281	£9,500	£13,185	£15,480	£16,289	£63,735
Return From Rental Income (%)	12%	13%	13%	14%	15%	67%
Total Net Return (%)	19%	19%	27%	32%	33%	130%

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