Terraced
TQ2
4 beds
2 baths
Church Street, Torquay TQ2
South West, England · TQ2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£8,980
↗ 11%After 5 Years
Change In Property Value
£52,089
↗ 19%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,316 | £14,531 | £14,894 | £15,266 | £15,724 | £74,731 |
| Total Expenses | £12,644 | £12,677 | £12,724 | £12,772 | £12,829 | £63,645 |
| Profit Before Tax | £1,672 | £1,854 | £2,170 | £2,494 | £2,896 | £11,086 |
| Profit After Tax | £1,354 | £1,502 | £1,758 | £2,020 | £2,346 | £8,980 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £15,338 | £52,089 |
| Net Return | £6,754 | £7,010 | £12,994 | £16,628 | £17,683 | £61,069 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 21% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change