Flat
TR7
1 bed
1 bath
Church Street, Newquay TR7
South West, England · TR7
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£24,686
↗ 45%After 5 Years
Change In Property Value
£34,716
↗ 19%After 5 Years
Return On Investment
108%
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 | £16,308 | £16,553 | £16,966 | £17,391 | £17,912 | £85,130 |
| Total Expenses | £10,770 | £10,841 | £10,925 | £11,011 | £11,106 | £54,654 |
| Profit Before Tax | £5,538 | £5,712 | £6,041 | £6,379 | £6,806 | £30,476 |
| Profit After Tax | £4,486 | £4,627 | £4,893 | £5,167 | £5,513 | £24,686 |
| Change In Property Value | £3,599 | £3,671 | £7,489 | £9,735 | £10,222 | £34,716 |
| Net Return | £8,085 | £8,298 | £12,382 | £14,903 | £15,735 | £59,402 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 15% | 15% | 23% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change