Flat TR9 1 bed 1 bath

Broad Street, St Columb Major TR9

South West, England · TR9

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-3,339

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£30,868

↗ 19%After 5 Years

Return On Investment

56%

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	£8,268	£8,392	£8,602	£8,817	£9,081	£43,160
Total Expenses	£9,175	£9,233	£9,297	£9,363	£9,432	£46,499
Profit Before Tax	£-907	£-841	£-695	£-546	£-350	£-3,339
Profit After Tax	£-907	£-841	£-695	£-546	£-350	£-3,339
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£2,293	£2,423	£5,963	£8,110	£8,739	£27,528
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	5%	5%	12%	17%	18%	56%

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