Flat
TR27
2 beds
1 bath
St. Johns Street, Hayle TR27
Initial Investment
£132,350First YearProfit From Rental Income
£39,716
↗ 30%After 5 Years
Change In Property Value
£51,637
↗ 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 | £23,568 | £24,039 | £24,640 | £25,256 | £25,888 | £123,392 |
| Total Expenses | £14,672 | £14,765 | £14,868 | £14,974 | £15,080 | £74,360 |
| Profit Before Tax | £8,896 | £9,274 | £9,772 | £10,282 | £10,808 | £49,032 |
| Profit After Tax | £7,206 | £7,512 | £7,915 | £8,329 | £8,754 | £39,716 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £12,406 | £12,816 | £18,735 | £22,395 | £25,001 | £91,353 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change