Flat
TR26
3 beds
2 baths
Amalveor, St. Ives, Cornwall TR26
Initial Investment
£420,049First YearProfit From Rental Income
£160,344
↗ 38%After 5 Years
Change In Property Value
£129,092
↗ 20%After 5 Years
Return On Investment
69%
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 | £71,592 | £73,024 | £74,849 | £76,721 | £78,639 | £374,825 |
| Total Expenses | £34,948 | £35,137 | £35,363 | £35,594 | £35,828 | £176,869 |
| Profit Before Tax | £36,644 | £37,887 | £39,487 | £41,127 | £42,811 | £197,955 |
| Profit After Tax | £29,682 | £30,688 | £31,984 | £33,313 | £34,677 | £160,344 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £42,682 | £43,948 | £59,035 | £68,478 | £75,293 | £289,436 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 38% |
| Total Net Return (%) | 10% | 10% | 14% | 16% | 18% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change