Flat TR15 2 beds 1 bath

Falmouth Road, Redruth TR15

South West, England · TR15

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£24,686

↗ 45%After 5 Years

Change In Property Value

After 5 Years

£34,716

↗ 19%After 5 Years

Return On Investment

108%

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	£16,308	£16,553	£16,966	£17,391	£17,912	£85,130
Total Expenses	£10,770	£10,841	£10,925	£11,011	£11,106	£54,654
Profit Before Tax	£5,538	£5,712	£6,041	£6,379	£6,806	£30,476
Profit After Tax	£4,486	£4,627	£4,893	£5,167	£5,513	£24,686
Change In Property Value	£3,599	£3,671	£7,489	£9,735	£10,222	£34,716
Net Return	£8,085	£8,298	£12,382	£14,903	£15,735	£59,402
Return From Rental Income (%)	8%	8%	9%	9%	10%	45%
Total Net Return (%)	15%	15%	23%	27%	29%	108%

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