Detached
TR12
2 beds
1 bath
Church Cove, The Lizard TR12
South West, England · TR12
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£26,000
↗ 16%After 5 Years
Change In Property Value
£96,461
↗ 19%After 5 Years
Return On Investment
75%
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 | £28,500 | £28,927 | £29,651 | £30,392 | £31,304 | £148,774 |
| Total Expenses | £23,188 | £23,242 | £23,325 | £23,410 | £23,512 | £116,676 |
| Profit Before Tax | £5,313 | £5,686 | £6,326 | £6,982 | £7,792 | £32,098 |
| Profit After Tax | £4,303 | £4,605 | £5,124 | £5,655 | £6,311 | £26,000 |
| Change In Property Value | £10,000 | £10,200 | £20,808 | £27,050 | £28,403 | £96,461 |
| Net Return | £14,303 | £14,805 | £25,932 | £32,706 | £34,714 | £122,461 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 21% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change