Terraced TR15 3 beds 1 bath

Foundry Row, Redruth TR15

South West, England · TR15

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£6,922

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£42,443

↗ 19%After 5 Years

Return On Investment

74%

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	£11,664	£11,839	£12,135	£12,438	£12,811	£60,888
Total Expenses	£10,395	£10,424	£10,464	£10,506	£10,554	£52,342
Profit Before Tax	£1,269	£1,415	£1,671	£1,933	£2,258	£8,546
Profit After Tax	£1,028	£1,146	£1,353	£1,566	£1,829	£6,922
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£5,428	£5,634	£10,509	£13,468	£14,326	£49,365
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	16%	20%	21%	74%

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