Terraced
TR19
2 beds
1 bath
Chapel Street, Mousehole TR19
South West, England · TR19
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£22,059
↗ 19%After 5 Years
Change In Property Value
£76,820
↗ 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 | £18,984 | £19,269 | £19,558 | £20,047 | £20,548 | £98,405 |
| Total Expenses | £14,142 | £14,183 | £14,222 | £14,282 | £14,343 | £71,172 |
| Profit Before Tax | £4,842 | £5,086 | £5,335 | £5,765 | £6,205 | £27,233 |
| Profit After Tax | £3,922 | £4,119 | £4,322 | £4,670 | £5,026 | £22,059 |
| Change In Property Value | £7,300 | £14,892 | £19,360 | £20,328 | £14,941 | £76,820 |
| Net Return | £11,222 | £19,011 | £23,681 | £24,997 | £19,967 | £98,879 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 16% | 20% | 22% | 17% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change