Detached
TR16
4 beds
3 baths
Wheal Rose, Scorrier, Redruth TR16
South West, England · TR16
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£28,013
↗ 15%After 5 Years
Change In Property Value
£110,931
↗ 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 | £32,196 | £32,679 | £33,496 | £34,333 | £35,363 | £168,067 |
| Total Expenses | £26,533 | £26,593 | £26,685 | £26,780 | £26,893 | £133,483 |
| Profit Before Tax | £5,663 | £6,086 | £6,811 | £7,554 | £8,470 | £34,584 |
| Profit After Tax | £4,587 | £4,930 | £5,517 | £6,118 | £6,861 | £28,013 |
| Change In Property Value | £11,500 | £11,730 | £23,929 | £31,108 | £32,663 | £110,931 |
| Net Return | £16,087 | £16,660 | £29,446 | £37,226 | £39,524 | £138,944 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 8% | 9% | 16% | 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