Detached
TQ4
3 beds
3 baths
Apple Cottage, Yalberton Road TQ4
South West, England · TQ4
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£27,154
↗ 24%After 5 Years
Change In Property Value
£75,768
↗ 21%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,160 | £20,462 | £20,769 | £21,289 | £21,821 | £104,501 |
| Total Expenses | £14,099 | £14,142 | £14,183 | £14,245 | £14,309 | £70,977 |
| Profit Before Tax | £6,061 | £6,321 | £6,587 | £7,044 | £7,512 | £33,524 |
| Profit After Tax | £4,909 | £5,120 | £5,335 | £5,705 | £6,085 | £27,154 |
| Change In Property Value | £7,200 | £14,688 | £19,094 | £20,049 | £14,736 | £75,768 |
| Net Return | £12,109 | £19,808 | £24,430 | £25,754 | £20,821 | £102,922 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 11% | 17% | 21% | 22% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change