Detached
TR4
1 bed
1 bath
The Roundhouse, Perranzabuloe, Truro TR4
South West, England · TR4
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£1,622
↗ 3%After 5 Years
Change In Property Value
£32,797
↗ 19%After 5 Years
Return On Investment
66%
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 | £8,160 | £8,282 | £8,489 | £8,702 | £8,963 | £42,596 |
| Total Expenses | £8,061 | £8,084 | £8,116 | £8,148 | £8,185 | £40,594 |
| Profit Before Tax | £99 | £198 | £374 | £554 | £778 | £2,002 |
| Profit After Tax | £80 | £160 | £303 | £448 | £630 | £1,622 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £9,657 | £32,797 |
| Net Return | £3,480 | £3,628 | £7,377 | £9,646 | £10,287 | £34,419 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change