Flat
TQ2
1 bed
1 bath
South Street, Torquay TQ2
South West, England · TQ2
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£9,950
↗ 32%After 5 Years
Change In Property Value
£19,292
↗ 19%After 5 Years
Return On Investment
94%
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 | £9,060 | £9,196 | £9,426 | £9,661 | £9,951 | £47,294 |
| Total Expenses | £6,874 | £6,933 | £6,999 | £7,066 | £7,138 | £35,010 |
| Profit Before Tax | £2,187 | £2,263 | £2,427 | £2,595 | £2,813 | £12,284 |
| Profit After Tax | £1,771 | £1,833 | £1,966 | £2,102 | £2,279 | £9,950 |
| Change In Property Value | £2,000 | £2,040 | £4,162 | £5,410 | £5,681 | £19,292 |
| Net Return | £3,771 | £3,873 | £6,127 | £7,512 | £7,959 | £29,242 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 12% | 20% | 24% | 26% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change