Flat
TR19
2 beds
1 bath
Paul TR19
South West, England · TR19
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£34,837
↗ 49%After 5 Years
Change In Property Value
£45,337
↗ 19%After 5 Years
Return On Investment
112%
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 | £21,300 | £21,619 | £22,160 | £22,714 | £23,395 | £111,189 |
| Total Expenses | £13,454 | £13,532 | £13,629 | £13,728 | £13,839 | £68,180 |
| Profit Before Tax | £7,846 | £8,088 | £8,531 | £8,986 | £9,557 | £43,009 |
| Profit After Tax | £6,356 | £6,551 | £6,910 | £7,279 | £7,741 | £34,837 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £13,349 | £45,337 |
| Net Return | £11,056 | £11,345 | £16,690 | £19,992 | £21,090 | £80,174 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 49% |
| Total Net Return (%) | 15% | 16% | 23% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change