Detached TR20 2 beds 1 bath

Long Rock, Mid Terrace Two Bedroom Home TR20

South West, England · TR20

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£9,680

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 19%After 5 Years

Return On Investment

78%

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	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£10,687	£10,717	£10,760	£10,804	£10,855	£53,823
Profit Before Tax	£1,913	£2,072	£2,349	£2,633	£2,985	£11,951
Profit After Tax	£1,550	£1,678	£1,902	£2,132	£2,418	£9,680
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£6,050	£6,268	£11,266	£14,305	£15,199	£53,088
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	9%	9%	16%	21%	22%	78%

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