Terraced TR2 2 beds 1 bath

Kings Road, St. Mawes, Truro TR2

South West, England · TR2

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£19,425

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£101,284

↗ 19%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,828	£28,245	£28,952	£29,675	£30,566	£145,266
Total Expenses	£24,112	£24,165	£24,247	£24,330	£24,430	£121,284
Profit Before Tax	£3,716	£4,080	£4,705	£5,345	£6,136	£23,982
Profit After Tax	£3,010	£3,305	£3,811	£4,330	£4,970	£19,425
Change In Property Value	£10,500	£10,710	£21,848	£28,403	£29,823	£101,284
Net Return	£13,510	£14,015	£25,659	£32,733	£34,793	£120,710
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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