Detached TR11 2 beds 1 bath

Constantine, Charming Two Bed Cottage TR11

South West, England · TR11

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£14,938

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£62,700

↗ 19%After 5 Years

Return On Investment

76%

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	£18,204	£18,477	£18,939	£19,412	£19,995	£95,027
Total Expenses	£15,215	£15,254	£15,311	£15,369	£15,438	£76,585
Profit Before Tax	£2,989	£3,223	£3,628	£4,044	£4,557	£18,442
Profit After Tax	£2,421	£2,611	£2,939	£3,275	£3,691	£14,938
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£8,921	£9,241	£16,464	£20,858	£22,153	£77,638
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	16%	20%	22%	76%

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