Flat
TR19
2 beds
1 bath
Chapel Street, Mousehole TR19
South West, England · TR19
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£58,792
↗ 51%After 5 Years
Change In Property Value
£70,417
↗ 19%After 5 Years
Return On Investment
111%
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 | £33,084 | £33,580 | £34,420 | £35,280 | £36,339 | £172,703 |
| Total Expenses | £19,790 | £19,885 | £20,012 | £20,142 | £20,291 | £100,120 |
| Profit Before Tax | £13,294 | £13,695 | £14,407 | £15,138 | £16,048 | £72,583 |
| Profit After Tax | £10,768 | £11,093 | £11,670 | £12,262 | £12,999 | £58,792 |
| Change In Property Value | £7,300 | £7,446 | £15,190 | £19,747 | £20,734 | £70,417 |
| Net Return | £18,068 | £18,539 | £26,860 | £32,009 | £33,733 | £129,209 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change