Terraced TQ14 1 bed 1 bath

Fore Street, Shaldon TQ14

South West, England · TQ14

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£9,786

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£35,779

↗ 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	£9,012	£9,147	£9,284	£9,516	£9,754	£46,714
Total Expenses	£6,871	£6,897	£6,921	£6,955	£6,989	£34,633
Profit Before Tax	£2,141	£2,250	£2,363	£2,562	£2,765	£12,082
Profit After Tax	£1,734	£1,823	£1,914	£2,075	£2,240	£9,786
Change In Property Value	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£5,134	£8,759	£10,931	£11,543	£9,199	£45,566
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	10%	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