Flat TQ2 4 beds 2 baths

Church Street, Torquay TQ2

South West, England · TQ2

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£41,269

↗ 50%After 5 Years

Change In Property Value

After 5 Years

£52,089

↗ 19%After 5 Years

Return On Investment

112%

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	£24,468	£24,835	£25,456	£26,092	£26,875	£127,726
Total Expenses	£15,159	£15,242	£15,347	£15,454	£15,575	£76,777
Profit Before Tax	£9,309	£9,593	£10,109	£10,638	£11,300	£50,949
Profit After Tax	£7,540	£7,771	£8,188	£8,617	£9,153	£41,269
Change In Property Value	£5,400	£5,508	£11,236	£14,607	£15,338	£52,089
Net Return	£12,940	£13,279	£19,425	£23,224	£24,490	£93,358
Return From Rental Income (%)	9%	9%	10%	10%	11%	50%
Total Net Return (%)	16%	16%	23%	28%	30%	112%

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