Detached
TQ7
3 beds
2 baths
Kingston, South Devon TQ7
South West, England · TQ7
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£67,009
↗ 23%After 5 Years
Change In Property Value
£178,896
↗ 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 | £47,604 | £48,318 | £49,043 | £50,269 | £51,526 | £246,759 |
| Total Expenses | £32,609 | £32,693 | £32,776 | £32,909 | £33,045 | £164,032 |
| Profit Before Tax | £14,995 | £15,625 | £16,267 | £17,360 | £18,480 | £82,727 |
| Profit After Tax | £12,146 | £12,656 | £13,176 | £14,062 | £14,969 | £67,009 |
| Change In Property Value | £17,000 | £34,680 | £45,084 | £47,338 | £34,794 | £178,896 |
| Net Return | £29,146 | £47,336 | £58,260 | £61,400 | £49,763 | £245,905 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 10% | 17% | 20% | 21% | 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