Flat TR19 3 beds 1 bath

Princess Street, St Just TR19

South West, England · TR19

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£31,155

↗ 48%After 5 Years

Change In Property Value

After 5 Years

£41,478

↗ 19%After 5 Years

Return On Investment

111%

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	£19,488	£19,780	£20,275	£20,782	£21,405	£101,730
Total Expenses	£12,479	£12,554	£12,647	£12,741	£12,846	£63,267
Profit Before Tax	£7,009	£7,226	£7,628	£8,041	£8,559	£38,463
Profit After Tax	£5,677	£5,853	£6,179	£6,513	£6,933	£31,155
Change In Property Value	£4,300	£4,386	£8,947	£11,632	£12,213	£41,478
Net Return	£9,977	£10,239	£15,126	£18,145	£19,146	£72,633
Return From Rental Income (%)	9%	9%	9%	10%	11%	48%
Total Net Return (%)	15%	16%	23%	28%	29%	111%

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