Flat TQ12 4 beds 3 baths

Abbotskerswell, Newton Abbot TQ12

South West, England · TQ12

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£44,005

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£188,367

↗ 21%After 5 Years

Return On Investment

77%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,748	£45,419	£46,101	£47,253	£48,434	£231,955
Total Expenses	£35,271	£35,389	£35,498	£35,655	£35,816	£177,628
Profit Before Tax	£9,477	£10,031	£10,603	£11,598	£12,619	£54,327
Profit After Tax	£7,676	£8,125	£8,588	£9,395	£10,221	£44,005
Change In Property Value	£17,900	£36,516	£47,471	£49,844	£36,636	£188,367
Net Return	£25,576	£44,641	£56,059	£59,239	£46,857	£232,372
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	8%	15%	19%	20%	16%	77%

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