Detached
TR13
3 beds
2 baths
Carleen, Breage TR13
South West, England · TR13
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£9,974
↗ 6%After 5 Years
Change In Property Value
£106,107
↗ 19%After 5 Years
Return On Investment
64%
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 | £26,400 | £26,796 | £27,466 | £28,153 | £28,997 | £137,812 |
| Total Expenses | £24,961 | £25,012 | £25,090 | £25,170 | £25,265 | £125,498 |
| Profit Before Tax | £1,439 | £1,784 | £2,376 | £2,983 | £3,732 | £12,313 |
| Profit After Tax | £1,165 | £1,445 | £1,924 | £2,416 | £3,023 | £9,974 |
| Change In Property Value | £11,000 | £11,220 | £22,889 | £29,755 | £31,243 | £106,107 |
| Net Return | £12,165 | £12,665 | £24,813 | £32,172 | £34,266 | £116,081 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 19% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change