Detached
TR16
2 beds
1 bath
New Row, Treskillard, Redruth TR16
South West, England · TR16
View property listing
Initial Investment
£60,850First YearProfit From Rental Income
£2,270
↗ 4%After 5 Years
Change In Property Value
£38,488
↗ 19%After 5 Years
Return On Investment
67%
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 | £9,576 | £9,720 | £9,963 | £10,212 | £10,518 | £49,988 |
| Total Expenses | £9,373 | £9,399 | £9,434 | £9,470 | £9,511 | £47,185 |
| Profit Before Tax | £203 | £321 | £529 | £742 | £1,007 | £2,803 |
| Profit After Tax | £165 | £260 | £428 | £601 | £816 | £2,270 |
| Change In Property Value | £3,990 | £4,070 | £8,302 | £10,793 | £11,333 | £38,488 |
| Net Return | £4,155 | £4,330 | £8,731 | £11,394 | £12,149 | £40,758 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change