Detached
TR14
2 beds
2 baths
Bolenowe, Troon, Camborne TR14
South West, England · TR14
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£29,339
↗ 15%After 5 Years
Change In Property Value
£115,754
↗ 19%After 5 Years
Return On Investment
73%
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 | £33,600 | £34,104 | £34,957 | £35,831 | £36,905 | £175,397 |
| Total Expenses | £27,665 | £27,727 | £27,823 | £27,921 | £28,039 | £139,175 |
| Profit Before Tax | £5,935 | £6,377 | £7,134 | £7,909 | £8,866 | £36,221 |
| Profit After Tax | £4,807 | £5,165 | £5,778 | £6,406 | £7,181 | £29,339 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £34,084 | £115,754 |
| Net Return | £16,807 | £17,405 | £30,748 | £38,867 | £41,265 | £145,093 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 8% | 9% | 15% | 20% | 21% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change