Detached
TR26
3 beds
1 bath
Halsetown, St. Ives, Cornwall TR26
Initial Investment
£194,799First YearProfit From Rental Income
£5,767
↗ 3%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
39%
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 | £16,800 | £17,136 | £17,564 | £18,004 | £18,454 | £87,958 |
| Total Expenses | £16,066 | £16,111 | £16,165 | £16,220 | £16,275 | £80,838 |
| Profit Before Tax | £734 | £1,025 | £1,399 | £1,784 | £2,178 | £7,120 |
| Profit After Tax | £594 | £830 | £1,134 | £1,445 | £1,764 | £5,767 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £7,594 | £7,970 | £15,699 | £20,380 | £23,635 | £75,278 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change