Semi Detached
TR13
3 beds
1 bath
Porthleven, Cottage In Coastal Village Location TR13
South West, England · TR13
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£8,959
↗ 7%After 5 Years
Change In Property Value
£72,346
↗ 19%After 5 Years
Return On Investment
68%
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 | £18,744 | £19,025 | £19,501 | £19,988 | £20,588 | £97,846 |
| Total Expenses | £17,253 | £17,292 | £17,350 | £17,410 | £17,481 | £86,786 |
| Profit Before Tax | £1,491 | £1,733 | £2,150 | £2,578 | £3,107 | £11,060 |
| Profit After Tax | £1,208 | £1,404 | £1,742 | £2,088 | £2,517 | £8,959 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £21,302 | £72,346 |
| Net Return | £8,708 | £9,054 | £17,348 | £22,376 | £23,819 | £81,305 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 8% | 14% | 19% | 20% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change