Terraced TR19 2 beds 1 bath

Portland Place, Mousehole TR19

South West, England · TR19

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£17,094

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£61,035

↗ 21%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,084	£15,310	£15,540	£15,928	£16,327	£78,189
Total Expenses	£11,339	£11,374	£11,407	£11,457	£11,507	£57,085
Profit Before Tax	£3,745	£3,936	£4,132	£4,472	£4,819	£21,104
Profit After Tax	£3,033	£3,188	£3,347	£3,622	£3,904	£17,094
Change In Property Value	£5,800	£11,832	£15,382	£16,151	£11,871	£61,035
Net Return	£8,833	£15,020	£18,729	£19,773	£15,774	£78,129
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	10%	17%	21%	22%	18%	87%

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