Flat
TQ14
1 bed
1 bath
Fore Street, Shaldon TQ14
South West, England · TQ14
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-3,406
↘ -7%After 5 Years
Change In Property Value
£32,797
↗ 19%After 5 Years
Return On Investment
57%
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 | £8,676 | £8,806 | £9,026 | £9,252 | £9,530 | £45,290 |
| Total Expenses | £9,612 | £9,671 | £9,736 | £9,803 | £9,873 | £48,696 |
| Profit Before Tax | £-936 | £-865 | £-710 | £-551 | £-344 | £-3,406 |
| Profit After Tax | £-936 | £-865 | £-710 | £-551 | £-344 | £-3,406 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £9,657 | £32,797 |
| Net Return | £2,464 | £2,603 | £6,365 | £8,646 | £9,313 | £29,391 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 18% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change