Flat
TQ14
5 beds
4 baths
Teignmouth Road, Teignmouth, Devon TQ14
South West, England · TQ14
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£145,315
↗ 74%After 5 Years
Change In Property Value
£114,789
↗ 19%After 5 Years
Return On Investment
132%
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 | £65,532 | £66,515 | £68,178 | £69,882 | £71,979 | £342,086 |
| Total Expenses | £32,160 | £32,304 | £32,513 | £32,728 | £32,980 | £162,685 |
| Profit Before Tax | £33,372 | £34,211 | £35,664 | £37,155 | £38,999 | £179,401 |
| Profit After Tax | £27,031 | £27,711 | £28,888 | £30,095 | £31,589 | £145,315 |
| Change In Property Value | £11,900 | £12,138 | £24,762 | £32,190 | £33,799 | £114,789 |
| Net Return | £38,931 | £39,849 | £53,650 | £62,285 | £65,388 | £260,104 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 74% |
| Total Net Return (%) | 20% | 20% | 27% | 32% | 33% | 132% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change