Flat TQ1 3 beds 2 baths

Park Lane, Torquay TQ1

South West, England · TQ1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-3,868

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£34,726

↗ 19%After 5 Years

Return On Investment

56%

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	£9,000	£9,135	£9,363	£9,597	£9,885	£46,981
Total Expenses	£10,042	£10,101	£10,167	£10,234	£10,306	£50,849
Profit Before Tax	£-1,042	£-966	£-803	£-637	£-420	£-3,868
Profit After Tax	£-1,042	£-966	£-803	£-637	£-420	£-3,868
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£2,559	£2,706	£6,687	£9,102	£9,805	£30,858
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	5%	5%	12%	17%	18%	56%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change