Terraced
TR2
2 beds
2 baths
The Square, St Mawes TR2
South West, England · TR2
View property listing
Initial Investment
£215,650First YearProfit From Rental Income
£24,480
↗ 11%After 5 Years
Change In Property Value
£125,207
↗ 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 | £34,392 | £34,908 | £35,781 | £36,675 | £37,775 | £179,531 |
| Total Expenses | £29,688 | £29,751 | £29,849 | £29,950 | £30,070 | £149,309 |
| Profit Before Tax | £4,704 | £5,157 | £5,931 | £6,725 | £7,705 | £30,222 |
| Profit After Tax | £3,810 | £4,177 | £4,804 | £5,447 | £6,241 | £24,480 |
| Change In Property Value | £12,980 | £13,240 | £27,009 | £35,111 | £36,867 | £125,207 |
| Net Return | £16,790 | £17,416 | £31,813 | £40,559 | £43,108 | £149,686 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 8% | 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