Terraced
TR7
1 bed
1 bath
Stanways Road, Newquay TR7
South West, England · TR7
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£7,170
↗ 9%After 5 Years
Change In Property Value
£48,231
↗ 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 | £12,996 | £13,191 | £13,521 | £13,859 | £14,274 | £67,841 |
| Total Expenses | £11,718 | £11,749 | £11,793 | £11,838 | £11,890 | £58,989 |
| Profit Before Tax | £1,278 | £1,442 | £1,728 | £2,021 | £2,384 | £8,852 |
| Profit After Tax | £1,035 | £1,168 | £1,399 | £1,637 | £1,931 | £7,170 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £6,035 | £6,268 | £11,803 | £15,162 | £16,133 | £55,401 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 8% | 8% | 16% | 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