Terraced
TR11
2 beds
1 bath
Pendra Loweth, Maen Valley, Goldenbank, Falmouth TR11
South West, England · TR11
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£4,013
↗ 9%After 5 Years
Change In Property Value
£28,938
↗ 19%After 5 Years
Return On Investment
72%
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 | £7,944 | £8,063 | £8,265 | £8,471 | £8,725 | £41,469 |
| Total Expenses | £7,246 | £7,269 | £7,300 | £7,332 | £7,368 | £36,514 |
| Profit Before Tax | £698 | £794 | £965 | £1,140 | £1,358 | £4,955 |
| Profit After Tax | £566 | £643 | £781 | £923 | £1,100 | £4,013 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £8,521 | £28,938 |
| Net Return | £3,566 | £3,703 | £7,024 | £9,038 | £9,621 | £32,952 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change