Flat TQ4 3 beds 3 baths

Apple Cottage, Yalberton Road TQ4

South West, England · TQ4

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£1,856

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£67,523

↗ 19%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,496	£17,758	£18,202	£18,657	£19,217	£91,331
Total Expenses	£17,636	£17,708	£17,795	£17,885	£17,983	£89,008
Profit Before Tax	£-140	£50	£407	£773	£1,234	£2,324
Profit After Tax	£-140	£41	£330	£626	£999	£1,856
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£6,860	£7,181	£14,895	£19,561	£20,881	£69,379
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	6%	6%	13%	18%	19%	63%

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