Flat TR2 2 beds 1 bath

Kings Road, St. Mawes, Truro TR2

South West, England · TR2

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£88,247

↗ 51%After 5 Years

Change In Property Value

After 5 Years

£101,284

↗ 19%After 5 Years

Return On Investment

110%

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	£47,580	£48,294	£49,501	£50,739	£52,261	£248,374
Total Expenses	£27,587	£27,705	£27,868	£28,036	£28,231	£139,428
Profit Before Tax	£19,993	£20,589	£21,633	£22,703	£24,030	£108,946
Profit After Tax	£16,194	£16,677	£17,522	£18,389	£19,464	£88,247
Change In Property Value	£10,500	£10,710	£21,848	£28,403	£29,823	£101,284
Net Return	£26,694	£27,387	£39,371	£46,792	£49,287	£189,531
Return From Rental Income (%)	9%	10%	10%	11%	11%	51%
Total Net Return (%)	15%	16%	23%	27%	29%	110%

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