Flat
TR16
2 beds
1 bath
New Row, Treskillard, Redruth TR16
South West, England · TR16
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£45,841
↗ 72%After 5 Years
Change In Property Value
£40,514
↗ 19%After 5 Years
Return On Investment
135%
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 | £23,136 | £23,483 | £24,070 | £24,672 | £25,412 | £120,773 |
| Total Expenses | £12,645 | £12,726 | £12,828 | £12,932 | £13,048 | £64,179 |
| Profit Before Tax | £10,491 | £10,757 | £11,242 | £11,740 | £12,364 | £56,594 |
| Profit After Tax | £8,497 | £8,713 | £9,106 | £9,509 | £10,015 | £45,841 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £11,929 | £40,514 |
| Net Return | £12,697 | £12,997 | £17,846 | £20,871 | £21,944 | £86,355 |
| Return From Rental Income (%) | 13% | 14% | 14% | 15% | 16% | 72% |
| Total Net Return (%) | 20% | 20% | 28% | 33% | 34% | 135% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change