Flat
TR7
1 bed
1 bath
Stanways Road, Newquay TR7
South West, England · TR7
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£37,587
↗ 49%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
113%
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 | £22,656 | £22,996 | £23,571 | £24,160 | £24,885 | £118,267 |
| Total Expenses | £14,184 | £14,264 | £14,365 | £14,468 | £14,583 | £71,864 |
| Profit Before Tax | £8,472 | £8,732 | £9,206 | £9,692 | £10,302 | £46,404 |
| Profit After Tax | £6,862 | £7,073 | £7,457 | £7,851 | £8,345 | £37,587 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £11,862 | £12,173 | £17,861 | £21,376 | £22,546 | £85,818 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 49% |
| Total Net Return (%) | 16% | 16% | 24% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change