Terraced TR2 3 beds 1 bath

The Square, Probus TR2

South West, England · TR2

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£6,474

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 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	£11,124	£11,291	£11,573	£11,862	£12,218	£58,069
Total Expenses	£9,944	£9,972	£10,011	£10,051	£10,097	£50,076
Profit Before Tax	£1,180	£1,319	£1,562	£1,811	£2,121	£7,992
Profit After Tax	£956	£1,068	£1,265	£1,467	£1,718	£6,474
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£5,156	£5,352	£10,004	£12,828	£13,647	£46,988
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
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