Semi Detached TR12 3 beds 1 bath

Churchtown, Mullion TR12

South West, England · TR12

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£9,597

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£67,523

↗ 19%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£16,172	£16,210	£16,266	£16,324	£16,391	£81,363
Profit Before Tax	£1,684	£1,914	£2,311	£2,718	£3,221	£11,848
Profit After Tax	£1,364	£1,550	£1,872	£2,201	£2,609	£9,597
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£8,364	£8,690	£16,437	£21,137	£22,491	£77,119
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	8%	8%	15%	19%	20%	69%

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