Terraced TR19 2 beds 1 bath

Portland Place, Mousehole TR19

South West, England · TR19

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£9,337

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£54,018

↗ 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	£14,832	£15,054	£15,431	£15,817	£16,291	£77,425
Total Expenses	£13,092	£13,126	£13,174	£13,224	£13,282	£65,898
Profit Before Tax	£1,740	£1,929	£2,257	£2,593	£3,009	£11,527
Profit After Tax	£1,409	£1,562	£1,828	£2,100	£2,437	£9,337
Change In Property Value	£5,600	£5,712	£11,652	£15,148	£15,906	£54,018
Net Return	£7,009	£7,274	£13,480	£17,248	£18,343	£63,355
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
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