Detached TR13 3 beds 1 bath

Helston, Spacious, Renovated Cottage Close To Town TR13

South West, England · TR13

Initial Investment

First Year

£72,985First Year

Profit From Rental Income

After 5 Years

£3,123

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£46,292

↗ 19%After 5 Years

Return On Investment

68%

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	£11,508	£11,681	£11,973	£12,272	£12,640	£60,073
Total Expenses	£11,171	£11,200	£11,240	£11,280	£11,328	£56,218
Profit Before Tax	£337	£481	£733	£992	£1,312	£3,855
Profit After Tax	£273	£390	£594	£803	£1,063	£3,123
Change In Property Value	£4,799	£4,895	£9,986	£12,981	£13,631	£46,292
Net Return	£5,072	£5,285	£10,580	£13,785	£14,693	£49,414
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	19%	20%	68%

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