Terraced
TR19
2 beds
1 bath
Portland Place, Mousehole TR19
South West, England · TR19
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£8,286
↗ 10%After 5 Years
Change In Property Value
£54,018
↗ 19%After 5 Years
Return On Investment
72%
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 | £14,556 | £14,774 | £15,144 | £15,522 | £15,988 | £75,984 |
| Total Expenses | £13,065 | £13,098 | £13,146 | £13,194 | £13,252 | £65,754 |
| Profit Before Tax | £1,491 | £1,676 | £1,998 | £2,328 | £2,736 | £10,230 |
| Profit After Tax | £1,208 | £1,358 | £1,618 | £1,886 | £2,216 | £8,286 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £15,906 | £54,018 |
| Net Return | £6,808 | £7,070 | £13,271 | £17,034 | £18,122 | £62,305 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change