Detached TR6 3 beds 2 baths

Grannys Lane, Perranporth TR6

South West, England · TR6

Initial Investment

First Year

£238,750First Year

Profit From Rental Income

After 5 Years

£29,949

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£137,940

↗ 19%After 5 Years

Return On Investment

70%

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	£38,616	£39,195	£40,175	£41,179	£42,415	£201,581
Total Expenses	£32,729	£32,799	£32,907	£33,019	£33,153	£164,607
Profit Before Tax	£5,887	£6,397	£7,268	£8,161	£9,262	£36,974
Profit After Tax	£4,768	£5,181	£5,887	£6,610	£7,502	£29,949
Change In Property Value	£14,300	£14,586	£29,755	£38,682	£40,616	£137,940
Net Return	£19,068	£19,767	£35,642	£45,292	£48,118	£167,888
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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