Detached TR13 3 beds 1 bath

Lowertown, Helston TR13

South West, England · TR13

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£5,248

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£64,629

↗ 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	£16,080	£16,321	£16,729	£17,147	£17,662	£83,940
Total Expenses	£15,399	£15,435	£15,486	£15,539	£15,601	£77,460
Profit Before Tax	£681	£886	£1,243	£1,608	£2,061	£6,479
Profit After Tax	£552	£718	£1,007	£1,303	£1,669	£5,248
Change In Property Value	£6,700	£6,834	£13,941	£18,124	£19,030	£64,629
Net Return	£7,252	£7,552	£14,948	£19,427	£20,699	£69,877
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	18%	20%	66%

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