Flat
TR26
2 beds
1 bath
Bullans Terrace, St. Ives, Cornwall TR26
Initial Investment
£176,549First YearProfit From Rental Income
£51,760
↗ 29%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
66%
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 | £29,460 | £30,049 | £30,800 | £31,570 | £32,360 | £154,240 |
| Total Expenses | £17,840 | £17,945 | £18,063 | £18,184 | £18,306 | £90,339 |
| Profit Before Tax | £11,620 | £12,104 | £12,737 | £13,386 | £14,054 | £63,901 |
| Profit After Tax | £9,412 | £9,804 | £10,317 | £10,843 | £11,384 | £51,760 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £15,912 | £16,434 | £23,842 | £28,426 | £31,692 | £116,306 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 9% | 9% | 14% | 16% | 18% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change