Flat
TR15
1 bed
1 bath
Lemon Place, East End, Redruth, Cornwall TR15
South West, England · TR15
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£14,564
↗ 38%After 5 Years
Change In Property Value
£24,115
↗ 19%After 5 Years
Return On Investment
100%
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 | £11,328 | £11,498 | £11,785 | £12,080 | £12,442 | £59,134 |
| Total Expenses | £8,092 | £8,155 | £8,227 | £8,300 | £8,379 | £41,154 |
| Profit Before Tax | £3,236 | £3,343 | £3,558 | £3,780 | £4,063 | £17,980 |
| Profit After Tax | £2,621 | £2,708 | £2,882 | £3,062 | £3,291 | £14,564 |
| Change In Property Value | £2,500 | £2,550 | £5,202 | £6,763 | £7,101 | £24,115 |
| Net Return | £5,121 | £5,258 | £8,084 | £9,824 | £10,392 | £38,679 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 9% | 38% |
| Total Net Return (%) | 13% | 14% | 21% | 26% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change