Semi Detached
TR9
1 bed
1 bath
Broad Street, St Columb Major TR9
South West, England · TR9
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£2,635
↗ 5%After 5 Years
Change In Property Value
£30,868
↗ 19%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,004 | £8,124 | £8,327 | £8,535 | £8,791 | £41,782 |
| Total Expenses | £7,648 | £7,672 | £7,703 | £7,735 | £7,771 | £38,529 |
| Profit Before Tax | £356 | £452 | £624 | £801 | £1,020 | £3,253 |
| Profit After Tax | £288 | £366 | £506 | £648 | £827 | £2,635 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,089 | £30,868 |
| Net Return | £3,488 | £3,630 | £7,164 | £9,305 | £9,915 | £33,503 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 20% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change