Terraced TR2 2 beds 2 baths

The Square, St Mawes TR2

South West, England · TR2

Initial Investment

First Year

£215,650First Year

Profit From Rental Income

After 5 Years

£43,275

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£136,592

↗ 21%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,392	£34,908	£35,431	£36,317	£37,225	£178,274
Total Expenses	£24,821	£24,885	£24,947	£25,047	£25,148	£124,848
Profit Before Tax	£9,571	£10,023	£10,484	£11,271	£12,077	£53,426
Profit After Tax	£7,753	£8,119	£8,492	£9,129	£9,783	£43,275
Change In Property Value	£12,980	£26,479	£34,423	£36,144	£26,566	£136,592
Net Return	£20,733	£34,598	£42,915	£45,273	£36,348	£179,867
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	16%	20%	21%	17%	83%

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