Terraced TR15 2 beds 1 bath

Lower Pumpfield Row, Pool, Redruth TR15

South West, England · TR15

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£5,677

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£36,646

↗ 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	£10,068	£10,219	£10,474	£10,736	£11,058	£52,556
Total Expenses	£9,043	£9,070	£9,106	£9,143	£9,186	£45,548
Profit Before Tax	£1,025	£1,149	£1,369	£1,593	£1,872	£7,009
Profit After Tax	£830	£931	£1,109	£1,291	£1,517	£5,677
Change In Property Value	£3,799	£3,875	£7,905	£10,276	£10,790	£36,646
Net Return	£4,629	£4,806	£9,013	£11,567	£12,307	£42,323
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	16%	20%	21%	73%

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