Semi Detached
TR19
1 bed
1 bath
Anchor Cottage, 10 Regent Terrace, Mousehole TR19
South West, England · TR19
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£3,678
↗ 6%After 5 Years
Change In Property Value
£37,620
↗ 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 | £9,756 | £9,902 | £10,150 | £10,404 | £10,716 | £50,928 |
| Total Expenses | £9,212 | £9,238 | £9,274 | £9,310 | £9,352 | £46,387 |
| Profit Before Tax | £544 | £664 | £876 | £1,093 | £1,364 | £4,541 |
| Profit After Tax | £440 | £538 | £710 | £886 | £1,105 | £3,678 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £11,077 | £37,620 |
| Net Return | £4,340 | £4,516 | £8,825 | £11,435 | £12,182 | £41,298 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change