Terraced
TR19
2 beds
0 baths
Lynwood Cottage, Mousehole Lane TR19
South West, England · TR19
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£12,199
↗ 11%After 5 Years
Change In Property Value
£67,523
↗ 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 | £18,540 | £18,818 | £19,289 | £19,771 | £20,364 | £96,781 |
| Total Expenses | £16,240 | £16,280 | £16,337 | £16,397 | £16,467 | £81,720 |
| Profit Before Tax | £2,300 | £2,539 | £2,951 | £3,374 | £3,897 | £15,061 |
| Profit After Tax | £1,863 | £2,056 | £2,390 | £2,733 | £3,157 | £12,199 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £19,882 | £67,523 |
| Net Return | £8,863 | £9,196 | £16,956 | £21,668 | £23,039 | £79,722 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change