Detached
TR26
2 beds
1 bath
Dove Street, St. Ives, Cornwall TR26
Initial Investment
£132,350First YearProfit From Rental Income
£3,740
↗ 3%After 5 Years
Change In Property Value
£51,637
↗ 20%After 5 Years
Return On Investment
42%
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 | £12,480 | £12,730 | £13,048 | £13,374 | £13,708 | £65,340 |
| Total Expenses | £12,064 | £12,100 | £12,143 | £12,186 | £12,230 | £60,722 |
| Profit Before Tax | £417 | £630 | £905 | £1,188 | £1,478 | £4,618 |
| Profit After Tax | £337 | £510 | £733 | £962 | £1,197 | £3,740 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £5,537 | £5,814 | £11,553 | £15,028 | £17,444 | £55,377 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 4% | 4% | 9% | 11% | 13% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change