Terraced TR18 3 beds 1 bath

Trevarrack Row, Gulval TR18

South West, England · TR18

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£8,331

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£49,195

↗ 19%After 5 Years

Return On Investment

74%

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	£13,512	£13,715	£14,058	£14,409	£14,841	£70,534
Total Expenses	£11,968	£12,000	£12,045	£12,091	£12,145	£60,250
Profit Before Tax	£1,544	£1,715	£2,012	£2,318	£2,696	£10,285
Profit After Tax	£1,250	£1,389	£1,630	£1,877	£2,184	£8,331
Change In Property Value	£5,100	£5,202	£10,612	£13,796	£14,485	£49,195
Net Return	£6,350	£6,591	£12,242	£15,673	£16,669	£57,526
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	16%	20%	21%	74%

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