Terraced
TR15
2 beds
1 bath
Falmouth Road, Redruth TR15
South West, England · TR15
View property listing
Initial Investment
£54,985First YearProfit From Rental Income
£5,229
↗ 10%After 5 Years
Change In Property Value
£34,716
↗ 19%After 5 Years
Return On Investment
73%
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 | £9,528 | £9,671 | £9,913 | £10,161 | £10,465 | £49,737 |
| Total Expenses | £8,592 | £8,618 | £8,653 | £8,689 | £8,730 | £43,282 |
| Profit Before Tax | £936 | £1,053 | £1,260 | £1,472 | £1,735 | £6,455 |
| Profit After Tax | £758 | £853 | £1,020 | £1,192 | £1,406 | £5,229 |
| Change In Property Value | £3,599 | £3,671 | £7,489 | £9,735 | £10,222 | £34,716 |
| Net Return | £4,357 | £4,524 | £8,509 | £10,928 | £11,628 | £39,945 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change