Flat
TQ1
1 bed
1 bath
St Marychurch, Torquay TQ1
South West, England · TQ1
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£25,610
↗ 45%After 5 Years
Change In Property Value
£35,691
↗ 19%After 5 Years
Return On Investment
108%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,764 | £17,015 | £17,441 | £17,877 | £18,413 | £87,510 |
| Total Expenses | £11,016 | £11,087 | £11,173 | £11,260 | £11,357 | £55,894 |
| Profit Before Tax | £5,748 | £5,928 | £6,268 | £6,616 | £7,057 | £31,617 |
| Profit After Tax | £4,656 | £4,802 | £5,077 | £5,359 | £5,716 | £25,610 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £10,509 | £35,691 |
| Net Return | £8,356 | £8,576 | £12,776 | £15,368 | £16,225 | £61,300 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 15% | 15% | 23% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change