Terraced TR19 1 bed 1 bath

Anchor Cottage, 10 Regent Terrace, Mousehole TR19

South West, England · TR19

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£10,791

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£41,041

↗ 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	£10,140	£10,292	£10,446	£10,708	£10,975	£52,562
Total Expenses	£7,788	£7,816	£7,842	£7,878	£7,916	£39,239
Profit Before Tax	£2,352	£2,476	£2,605	£2,830	£3,060	£13,322
Profit After Tax	£1,905	£2,006	£2,110	£2,292	£2,478	£10,791
Change In Property Value	£3,900	£7,956	£10,343	£10,860	£7,982	£41,041
Net Return	£5,805	£9,962	£12,453	£13,152	£10,460	£51,832
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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