Semi Detached
TR13
1 bed
1 bath
Breage, Home With Large Garden TR13
South West, England · TR13
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£6,770
↗ 7%After 5 Years
Change In Property Value
£57,867
↗ 19%After 5 Years
Return On Investment
69%
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 | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £13,901 | £13,935 | £13,983 | £14,033 | £14,092 | £69,944 |
| Profit Before Tax | £1,099 | £1,290 | £1,622 | £1,962 | £2,384 | £8,358 |
| Profit After Tax | £891 | £1,045 | £1,314 | £1,590 | £1,931 | £6,770 |
| Change In Property Value | £5,999 | £6,119 | £12,483 | £16,228 | £17,039 | £57,867 |
| Net Return | £6,890 | £7,164 | £13,797 | £17,817 | £18,970 | £64,637 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change