Detached TR6 3 beds 2 baths

Grannys Lane, Perranporth TR6

South West, England · TR6

Initial Investment

First Year

£238,750First Year

Profit From Rental Income

After 5 Years

£13,600

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£137,940

↗ 19%After 5 Years

Return On Investment

63%

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	£34,320	£34,835	£35,706	£36,598	£37,696	£179,155
Total Expenses	£32,300	£32,363	£32,460	£32,561	£32,681	£162,364
Profit Before Tax	£2,020	£2,472	£3,245	£4,038	£5,015	£16,791
Profit After Tax	£1,637	£2,002	£2,629	£3,270	£4,062	£13,600
Change In Property Value	£14,300	£14,586	£29,755	£38,682	£40,616	£137,940
Net Return	£15,937	£16,588	£32,384	£41,953	£44,678	£151,540
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	14%	18%	19%	63%

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