Terraced TR20 3 beds 2 baths

The Barns, Kenegie Manor, Gulval TR20

South West, England · TR20

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£2,349

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£23,151

↗ 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	£6,240	£6,334	£6,492	£6,654	£6,854	£32,574
Total Expenses	£5,885	£5,906	£5,932	£5,960	£5,990	£29,673
Profit Before Tax	£355	£428	£560	£695	£864	£2,900
Profit After Tax	£288	£346	£453	£563	£700	£2,349
Change In Property Value	£2,400	£2,448	£4,994	£6,492	£6,817	£23,151
Net Return	£2,688	£2,794	£5,447	£7,055	£7,516	£25,500
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	7%	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