Terraced TR15 1 bed 1 bath

Lemon Place, East End, Redruth, Cornwall TR15

South West, England · TR15

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£3,007

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£24,115

↗ 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	£6,624	£6,723	£6,891	£7,064	£7,276	£34,578
Total Expenses	£6,122	£6,143	£6,171	£6,199	£6,231	£30,866
Profit Before Tax	£502	£580	£721	£865	£1,045	£3,713
Profit After Tax	£407	£470	£584	£700	£846	£3,007
Change In Property Value	£2,500	£2,550	£5,202	£6,763	£7,101	£24,115
Net Return	£2,907	£3,020	£5,786	£7,463	£7,947	£27,123
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	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