Flat TR9 4 beds 2 baths

Union Hill, St Columb Major TR9

South West, England · TR9

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£5,589

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£91,638

↗ 19%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,748	£24,104	£24,707	£25,324	£26,084	£123,968
Total Expenses	£23,220	£23,302	£23,405	£23,511	£23,630	£117,068
Profit Before Tax	£528	£802	£1,302	£1,814	£2,455	£6,900
Profit After Tax	£427	£650	£1,054	£1,469	£1,988	£5,589
Change In Property Value	£9,500	£9,690	£19,768	£25,698	£26,983	£91,638
Net Return	£9,927	£10,340	£20,822	£27,167	£28,971	£97,227
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	6%	7%	13%	18%	19%	63%

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