Terraced
TR20
3 beds
2 baths
The Barns, Kenegie Manor, Gulval TR20
South West, England · TR20
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£1,955
↗ 6%After 5 Years
Change In Property Value
£19,292
↗ 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 | £5,292 | £5,371 | £5,506 | £5,643 | £5,813 | £27,625 |
| Total Expenses | £4,997 | £5,016 | £5,040 | £5,065 | £5,093 | £25,211 |
| Profit Before Tax | £295 | £355 | £465 | £578 | £720 | £2,414 |
| Profit After Tax | £239 | £288 | £377 | £468 | £583 | £1,955 |
| Change In Property Value | £2,000 | £2,040 | £4,162 | £5,410 | £5,681 | £19,292 |
| Net Return | £2,239 | £2,328 | £4,539 | £5,878 | £6,264 | £21,248 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change