Semi Detached TR11 2 beds 1 bath

Goldenbank, Falmouth, Cornwall TR11

South West, England · TR11

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£5,252

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£48,231

↗ 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	£12,492	£12,679	£12,996	£13,321	£13,721	£65,210
Total Expenses	£11,668	£11,698	£11,741	£11,784	£11,835	£58,726
Profit Before Tax	£824	£981	£1,256	£1,537	£1,886	£6,484
Profit After Tax	£667	£795	£1,017	£1,245	£1,528	£5,252
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£5,667	£5,895	£11,421	£14,770	£15,729	£53,483
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	21%	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