Terraced TR18 1 bed 1 bath

Church Street, Newlyn TR18

South West, England · TR18

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£6,071

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 19%After 5 Years

Return On Investment

73%

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	£10,596	£10,755	£11,024	£11,299	£11,638	£55,313
Total Expenses	£9,495	£9,522	£9,560	£9,598	£9,643	£47,817
Profit Before Tax	£1,101	£1,233	£1,464	£1,701	£1,996	£7,495
Profit After Tax	£892	£999	£1,186	£1,378	£1,617	£6,071
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£4,892	£5,079	£9,509	£12,198	£12,978	£44,656
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	16%	20%	21%	73%

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