Semi Detached
TR10
3 beds
1 bath
Lane End, St. Gluvias TR10
South West, England · TR10
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£15,328
↗ 8%After 5 Years
Change In Property Value
£113,824
↗ 19%After 5 Years
Return On Investment
66%
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 | £29,496 | £29,938 | £30,687 | £31,454 | £32,398 | £153,973 |
| Total Expenses | £26,858 | £26,914 | £26,999 | £27,087 | £27,192 | £135,049 |
| Profit Before Tax | £2,638 | £3,025 | £3,688 | £4,367 | £5,206 | £18,924 |
| Profit After Tax | £2,137 | £2,450 | £2,987 | £3,537 | £4,217 | £15,328 |
| Change In Property Value | £11,800 | £12,036 | £24,553 | £31,919 | £33,515 | £113,824 |
| Net Return | £13,937 | £14,486 | £27,540 | £35,457 | £37,732 | £129,153 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 19% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change