Flat
TR26
2 beds
1 bath
Dove Street, St. Ives, Cornwall TR26
Initial Investment
£135,750First YearProfit From Rental Income
£60,347
↗ 44%After 5 Years
Change In Property Value
£52,630
↗ 20%After 5 Years
Return On Investment
83%
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 | £29,184 | £29,768 | £30,512 | £31,275 | £32,057 | £152,795 |
| Total Expenses | £15,432 | £15,537 | £15,654 | £15,774 | £15,895 | £78,292 |
| Profit Before Tax | £13,752 | £14,231 | £14,858 | £15,500 | £16,162 | £74,503 |
| Profit After Tax | £11,139 | £11,527 | £12,035 | £12,555 | £13,091 | £60,347 |
| Change In Property Value | £5,300 | £5,406 | £11,028 | £14,337 | £16,559 | £52,630 |
| Net Return | £16,439 | £16,933 | £23,063 | £26,892 | £29,650 | £112,977 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 12% | 12% | 17% | 20% | 22% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change