Terraced TR7 1 bed 1 bath

Stanways Road, Newquay TR7

South West, England · TR7

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£6,814

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£46,301

↗ 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	£12,480	£12,667	£12,984	£13,308	£13,708	£65,147
Total Expenses	£11,270	£11,300	£11,343	£11,386	£11,437	£56,736
Profit Before Tax	£1,210	£1,367	£1,641	£1,922	£2,271	£8,412
Profit After Tax	£980	£1,107	£1,329	£1,557	£1,840	£6,814
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£5,780	£6,003	£11,317	£14,541	£15,473	£53,115
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	8%	8%	16%	20%	21%	73%

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