Terraced TR8 3 beds 2 baths

Trugo Farm, Newquay TR8

South West, England · TR8

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£11,843

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£65,594

↗ 19%After 5 Years

Return On Investment

72%

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	£18,024	£18,294	£18,752	£19,221	£19,797	£94,088
Total Expenses	£15,792	£15,830	£15,887	£15,945	£16,013	£79,467
Profit Before Tax	£2,232	£2,464	£2,865	£3,276	£3,784	£14,621
Profit After Tax	£1,808	£1,996	£2,320	£2,653	£3,065	£11,843
Change In Property Value	£6,800	£6,936	£14,149	£18,394	£19,314	£65,594
Net Return	£8,608	£8,932	£16,470	£21,048	£22,379	£77,436
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	15%	20%	21%	72%

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