Terraced TR2 2 beds 1 bath

Kings Road, St. Mawes, Truro TR2

South West, England · TR2

Initial Investment

First Year

£191,150First Year

Profit From Rental Income

After 5 Years

£38,385

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£121,860

↗ 21%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,684	£31,144	£31,611	£32,402	£33,212	£159,053
Total Expenses	£22,198	£22,256	£22,313	£22,403	£22,494	£111,664
Profit Before Tax	£8,486	£8,888	£9,298	£9,999	£10,717	£47,389
Profit After Tax	£6,874	£7,199	£7,532	£8,099	£8,681	£38,385
Change In Property Value	£11,580	£23,623	£30,710	£32,246	£23,701	£121,860
Net Return	£18,454	£30,822	£38,242	£40,345	£32,382	£160,245
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	16%	20%	21%	17%	84%

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