Flat TR9 4 beds 2 baths

Union Hill, St. Columb TR9

South West, England · TR9

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£20,837

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£105,233

↗ 21%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,996	£25,371	£25,752	£26,395	£27,055	£129,569
Total Expenses	£20,587	£20,675	£20,754	£20,860	£20,968	£103,844
Profit Before Tax	£4,409	£4,696	£4,998	£5,535	£6,087	£25,725
Profit After Tax	£3,571	£3,804	£4,048	£4,484	£4,930	£20,837
Change In Property Value	£10,000	£20,400	£26,520	£27,846	£20,467	£105,233
Net Return	£13,571	£24,204	£30,568	£32,330	£25,397	£126,070
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	8%	15%	19%	20%	16%	77%

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