Terraced TR16 4 beds 1 bath

Pentreath Terrace, Lanner, Redruth, Cornwall TR16

South West, England · TR16

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£12,394

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£75,240

↗ 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	£20,280	£20,584	£21,099	£21,626	£22,275	£105,864
Total Expenses	£18,001	£18,043	£18,105	£18,169	£18,245	£90,564
Profit Before Tax	£2,279	£2,541	£2,993	£3,457	£4,030	£15,301
Profit After Tax	£1,846	£2,058	£2,425	£2,800	£3,265	£12,394
Change In Property Value	£7,800	£7,956	£16,230	£21,099	£22,154	£75,240
Net Return	£9,646	£10,014	£18,655	£23,900	£25,419	£87,634
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	15%	19%	20%	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