Semi Detached TR19 1 bed 1 bath

Anchor Cottage, 10 Regent Terrace, Mousehole TR19

South West, England · TR19

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£3,632

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£37,620

↗ 19%After 5 Years

Return On Investment

69%

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	£9,744	£9,890	£10,137	£10,391	£10,703	£50,865
Total Expenses	£9,211	£9,237	£9,273	£9,309	£9,351	£46,380
Profit Before Tax	£533	£653	£865	£1,082	£1,352	£4,485
Profit After Tax	£432	£529	£700	£876	£1,095	£3,632
Change In Property Value	£3,900	£3,978	£8,115	£10,550	£11,077	£37,620
Net Return	£4,332	£4,507	£8,816	£11,426	£12,172	£41,252
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	8%	15%	19%	20%	69%

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