Detached TQ2 2 beds 2 baths

Magpie Cottage, Edginswell Lane, Torquay TQ2

South West, England · TQ2

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£11,673

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£47,266

↗ 19%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,968	£14,178	£14,532	£14,895	£15,342	£72,915
Total Expenses	£11,617	£11,650	£11,696	£11,743	£11,798	£58,504
Profit Before Tax	£2,351	£2,528	£2,836	£3,152	£3,544	£14,411
Profit After Tax	£1,904	£2,048	£2,297	£2,553	£2,870	£11,673
Change In Property Value	£4,900	£4,998	£10,196	£13,255	£13,917	£47,266
Net Return	£6,804	£7,046	£12,493	£15,808	£16,788	£58,939
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	9%	9%	17%	21%	23%	79%

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