Detached TQ14 5 beds 4 baths

Teignmouth Road, Teignmouth, Devon TQ14

South West, England · TQ14

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£48,498

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£125,227

↗ 21%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,912	£34,421	£34,937	£35,810	£36,706	£175,786
Total Expenses	£23,035	£23,099	£23,161	£23,258	£23,359	£115,912
Profit Before Tax	£10,877	£11,322	£11,776	£12,552	£13,347	£59,874
Profit After Tax	£8,810	£9,171	£9,539	£10,167	£10,811	£48,498
Change In Property Value	£11,900	£24,276	£31,559	£33,137	£24,356	£125,227
Net Return	£20,710	£33,447	£41,098	£43,304	£35,167	£173,725
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
Total Net Return (%)	11%	17%	21%	22%	18%	88%

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