Semi Detached TR11 2 beds 1 bath

Goldenbank, Falmouth, Cornwall TR11

South West, England · TR11

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£5,298

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£48,231

↗ 19%After 5 Years

Return On Investment

70%

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	£12,504	£12,692	£13,009	£13,334	£13,734	£65,273
Total Expenses	£11,669	£11,699	£11,742	£11,785	£11,836	£58,732
Profit Before Tax	£835	£992	£1,267	£1,549	£1,898	£6,541
Profit After Tax	£676	£804	£1,026	£1,254	£1,537	£5,298
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£5,676	£5,904	£11,430	£14,780	£15,739	£53,529
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	21%	70%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change