Terraced TQ1 3 beds 2 baths

Park Lane, Torquay TQ1

South West, England · TQ1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£9,798

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£37,884

↗ 21%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,500	£9,643	£9,884	£10,131	£48,518
Total Expenses	£7,228	£7,254	£7,279	£7,313	£7,348	£36,422
Profit Before Tax	£2,133	£2,246	£2,364	£2,571	£2,783	£12,097
Profit After Tax	£1,727	£1,820	£1,915	£2,082	£2,254	£9,798
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£5,327	£9,164	£11,462	£12,107	£9,622	£47,682
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	10%	17%	21%	22%	17%	87%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change