Flat TR2 2 beds 2 baths

The Square, St Mawes TR2

South West, England · TR2

Initial Investment

First Year

£215,650First Year

Profit From Rental Income

After 5 Years

£13,203

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£125,207

↗ 19%After 5 Years

Return On Investment

64%

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	£33,096	£33,592	£34,432	£35,293	£36,352	£172,766
Total Expenses	£31,059	£31,154	£31,281	£31,411	£31,560	£156,465
Profit Before Tax	£2,037	£2,438	£3,151	£3,882	£4,792	£16,300
Profit After Tax	£1,650	£1,975	£2,552	£3,144	£3,882	£13,203
Change In Property Value	£12,980	£13,240	£27,009	£35,111	£36,867	£125,207
Net Return	£14,630	£15,214	£29,561	£38,256	£40,749	£138,410
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	14%	18%	19%	64%

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