Terraced
TR19
2 beds
1 bath
Chapel Street, Mousehole TR19
South West, England · TR19
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£12,849
↗ 11%After 5 Years
Change In Property Value
£70,417
↗ 19%After 5 Years
Return On Investment
72%
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 | £19,344 | £19,634 | £20,125 | £20,628 | £21,247 | £100,978 |
| Total Expenses | £16,916 | £16,956 | £17,016 | £17,077 | £17,150 | £85,116 |
| Profit Before Tax | £2,428 | £2,678 | £3,109 | £3,551 | £4,097 | £15,863 |
| Profit After Tax | £1,967 | £2,169 | £2,518 | £2,876 | £3,319 | £12,849 |
| Change In Property Value | £7,300 | £7,446 | £15,190 | £19,747 | £20,734 | £70,417 |
| Net Return | £9,267 | £9,615 | £17,708 | £22,623 | £24,053 | £83,266 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change