Detached
TR13
3 beds
1 bath
Lowertown, Helston TR13
South West, England · TR13
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£15,432
↗ 15%After 5 Years
Change In Property Value
£64,629
↗ 19%After 5 Years
Return On Investment
76%
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 | £18,756 | £19,037 | £19,513 | £20,001 | £20,601 | £97,909 |
| Total Expenses | £15,667 | £15,706 | £15,765 | £15,824 | £15,895 | £78,857 |
| Profit Before Tax | £3,089 | £3,331 | £3,749 | £4,177 | £4,706 | £19,052 |
| Profit After Tax | £2,502 | £2,698 | £3,036 | £3,383 | £3,812 | £15,432 |
| Change In Property Value | £6,700 | £6,834 | £13,941 | £18,124 | £19,030 | £64,629 |
| Net Return | £9,202 | £9,532 | £16,978 | £21,507 | £22,842 | £80,061 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 22% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change