Flat TR19 1 bed 1 bath

Anchor Cottage, 10 Regent Terrace, Mousehole TR19

South West, England · TR19

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£27,473

↗ 46%After 5 Years

Change In Property Value

After 5 Years

£37,620

↗ 19%After 5 Years

Return On Investment

109%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,676	£17,941	£18,390	£18,849	£19,415	£92,271
Total Expenses	£11,504	£11,577	£11,665	£11,754	£11,854	£58,354
Profit Before Tax	£6,172	£6,364	£6,725	£7,095	£7,561	£33,918
Profit After Tax	£4,999	£5,155	£5,447	£5,747	£6,125	£27,473
Change In Property Value	£3,900	£3,978	£8,115	£10,550	£11,077	£37,620
Net Return	£8,899	£9,133	£13,562	£16,297	£17,202	£65,093
Return From Rental Income (%)	8%	9%	9%	10%	10%	46%
Total Net Return (%)	15%	15%	23%	27%	29%	109%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change