Semi Detached
TR12
3 beds
1 bath
Churchtown, Mullion TR12
South West, England · TR12
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£19,751
↗ 18%After 5 Years
Change In Property Value
£73,663
↗ 21%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,856 | £18,124 | £18,396 | £18,856 | £19,327 | £92,558 |
| Total Expenses | £13,547 | £13,586 | £13,624 | £13,680 | £13,738 | £68,174 |
| Profit Before Tax | £4,309 | £4,538 | £4,772 | £5,176 | £5,589 | £24,384 |
| Profit After Tax | £3,490 | £3,676 | £3,865 | £4,192 | £4,527 | £19,751 |
| Change In Property Value | £7,000 | £14,280 | £18,564 | £19,492 | £14,327 | £73,663 |
| Net Return | £10,490 | £17,956 | £22,429 | £23,684 | £18,854 | £93,414 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 9% | 16% | 20% | 21% | 17% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change