Flat
TR26
3 beds
2 baths
Drillfield Lane, St. Ives, Cornwall TR26
Initial Investment
£287,924First YearProfit From Rental Income
£114,907
↗ 40%After 5 Years
Change In Property Value
£94,337
↗ 20%After 5 Years
Return On Investment
73%
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 | £52,320 | £53,366 | £54,701 | £56,068 | £57,470 | £273,925 |
| Total Expenses | £26,078 | £26,228 | £26,405 | £26,585 | £26,768 | £132,064 |
| Profit Before Tax | £26,242 | £27,138 | £28,296 | £29,483 | £30,702 | £141,861 |
| Profit After Tax | £21,256 | £21,982 | £22,920 | £23,881 | £24,868 | £114,907 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £29,681 | £94,337 |
| Net Return | £30,756 | £31,672 | £42,687 | £49,579 | £54,549 | £209,244 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 11% | 11% | 15% | 17% | 19% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change