Terraced TR18 3 beds 1 bath

Trevarrack Row, Gulval TR18

South West, England · TR18

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£16,798

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£56,826

↗ 21%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,316	£14,531	£14,749	£15,117	£15,495	£74,208
Total Expenses	£10,619	£10,653	£10,685	£10,732	£10,781	£53,469
Profit Before Tax	£3,697	£3,878	£4,064	£4,385	£4,715	£20,739
Profit After Tax	£2,995	£3,141	£3,292	£3,552	£3,819	£16,798
Change In Property Value	£5,400	£11,016	£14,321	£15,037	£11,052	£56,826
Net Return	£8,395	£14,157	£17,613	£18,589	£14,871	£73,624
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	17%	21%	22%	18%	89%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change