Flat TR20 3 beds 2 baths

The Barns, Kenegie Manor, Gulval TR20

South West, England · TR20

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£13,632

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£23,151

↗ 19%After 5 Years

Return On Investment

99%

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	£10,872	£11,035	£11,311	£11,594	£11,942	£56,753
Total Expenses	£7,848	£7,911	£7,981	£8,053	£8,131	£39,924
Profit Before Tax	£3,024	£3,125	£3,330	£3,541	£3,811	£16,830
Profit After Tax	£2,449	£2,531	£2,697	£2,868	£3,087	£13,632
Change In Property Value	£2,400	£2,448	£4,994	£6,492	£6,817	£23,151
Net Return	£4,849	£4,979	£7,691	£9,360	£9,904	£36,783
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	13%	13%	21%	25%	27%	99%

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