Terraced
TR20
3 beds
2 baths
The Barns, Kenegie Manor, Gulval TR20
South West, England · TR20
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£6,474
↗ 16%After 5 Years
Change In Property Value
£27,361
↗ 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 | £6,756 | £6,857 | £6,960 | £7,134 | £7,313 | £35,020 |
| Total Expenses | £5,358 | £5,381 | £5,402 | £5,429 | £5,458 | £27,028 |
| Profit Before Tax | £1,398 | £1,476 | £1,559 | £1,705 | £1,855 | £7,992 |
| Profit After Tax | £1,132 | £1,196 | £1,263 | £1,381 | £1,502 | £6,474 |
| Change In Property Value | £2,600 | £5,304 | £6,895 | £7,240 | £5,321 | £27,361 |
| Net Return | £3,732 | £6,500 | £8,158 | £8,621 | £6,824 | £33,834 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 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