Terraced
TQ3
1 bed
1 bath
Village Road, Marldon, Paignton, Devon TQ3
South West, England · TQ3
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£7,813
↗ 17%After 5 Years
Change In Property Value
£31,570
↗ 21%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,917 | £8,036 | £8,237 | £8,443 | £40,432 |
| Total Expenses | £6,106 | £6,130 | £6,153 | £6,183 | £6,214 | £30,787 |
| Profit Before Tax | £1,694 | £1,787 | £1,883 | £2,054 | £2,228 | £9,645 |
| Profit After Tax | £1,372 | £1,447 | £1,525 | £1,663 | £1,805 | £7,813 |
| Change In Property Value | £3,000 | £6,120 | £7,956 | £8,354 | £6,140 | £31,570 |
| Net Return | £4,372 | £7,567 | £9,481 | £10,017 | £7,945 | £39,382 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 10% | 16% | 21% | 22% | 17% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change