Detached TR2 2 beds 1 bath

Tregony Road, Probus, Truro TR2

South West, England · TR2

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£16,171

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£62,700

↗ 19%After 5 Years

Return On Investment

77%

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	£18,528	£18,806	£19,276	£19,758	£20,351	£96,719
Total Expenses	£15,247	£15,286	£15,344	£15,403	£15,473	£76,755
Profit Before Tax	£3,281	£3,519	£3,932	£4,355	£4,877	£19,964
Profit After Tax	£2,657	£2,851	£3,185	£3,527	£3,951	£16,171
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£9,157	£9,481	£16,710	£21,110	£22,413	£78,871
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	9%	16%	21%	22%	77%

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