Terraced TR19 2 beds 0 baths

Lynwood Cottage, Mousehole Lane TR19

South West, England · TR19

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£21,066

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£73,663

↗ 21%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,754	£19,223	£19,704	£94,362
Total Expenses	£13,582	£13,621	£13,659	£13,717	£13,775	£68,355
Profit Before Tax	£4,622	£4,856	£5,095	£5,506	£5,928	£26,007
Profit After Tax	£3,744	£3,933	£4,127	£4,460	£4,802	£21,066
Change In Property Value	£7,000	£14,280	£18,564	£19,492	£14,327	£73,663
Net Return	£10,744	£18,213	£22,691	£23,952	£19,129	£94,729
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	10%	16%	20%	22%	17%	85%

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