Flat TR16 1 bed 1 bath

Telegraph Street, St. Day, Redruth TR16

South West, England · TR16

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£22,868

↗ 44%After 5 Years

Change In Property Value

After 5 Years

£32,787

↗ 19%After 5 Years

Return On Investment

107%

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	£15,408	£15,639	£16,030	£16,431	£16,924	£80,432
Total Expenses	£10,284	£10,353	£10,435	£10,519	£10,611	£52,200
Profit Before Tax	£5,124	£5,286	£5,595	£5,912	£6,313	£28,232
Profit After Tax	£4,151	£4,282	£4,532	£4,789	£5,114	£22,868
Change In Property Value	£3,399	£3,467	£7,073	£9,194	£9,654	£32,787
Net Return	£7,550	£7,749	£11,605	£13,983	£14,768	£55,655
Return From Rental Income (%)	8%	8%	9%	9%	10%	44%
Total Net Return (%)	15%	15%	22%	27%	28%	107%

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