Flat
TR26
2 beds
1 bath
Norway Lane, St. Ives, Cornwall TR26
Initial Investment
£205,749First YearProfit From Rental Income
£59,164
↗ 29%After 5 Years
Change In Property Value
£72,490
↗ 20%After 5 Years
Return On Investment
64%
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 | £33,084 | £33,746 | £34,589 | £35,454 | £36,340 | £173,213 |
| Total Expenses | £19,790 | £19,902 | £20,029 | £20,160 | £20,291 | £100,171 |
| Profit Before Tax | £13,294 | £13,844 | £14,560 | £15,294 | £16,050 | £73,042 |
| Profit After Tax | £10,768 | £11,213 | £11,794 | £12,389 | £13,000 | £59,164 |
| Change In Property Value | £7,300 | £7,446 | £15,190 | £19,747 | £22,808 | £72,490 |
| Net Return | £18,068 | £18,659 | £26,983 | £32,135 | £35,808 | £131,654 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 9% | 9% | 13% | 16% | 17% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change