Flat TR16 2 beds 1 bath

Harbour Terrace, Portreath, Redruth, Cornwall TR16

South West, England · TR16

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£35,769

↗ 49%After 5 Years

Change In Property Value

After 5 Years

£46,301

↗ 19%After 5 Years

Return On Investment

112%

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	£21,756	£22,082	£22,634	£23,200	£23,896	£113,569
Total Expenses	£13,698	£13,776	£13,874	£13,975	£14,087	£69,410
Profit Before Tax	£8,058	£8,306	£8,760	£9,225	£9,809	£44,159
Profit After Tax	£6,527	£6,728	£7,096	£7,473	£7,945	£35,769
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£11,327	£11,624	£17,083	£20,457	£21,579	£82,070
Return From Rental Income (%)	9%	9%	10%	10%	11%	49%
Total Net Return (%)	16%	16%	23%	28%	30%	112%

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