Flat TQ2 2 beds 1 bath

Cockington Village, Torquay TQ2

South West, England · TQ2

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£1,373

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£56,912

↗ 19%After 5 Years

Return On Investment

64%

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	£15,048	£15,274	£15,656	£16,047	£16,528	£78,553
Total Expenses	£15,209	£15,277	£15,359	£15,442	£15,532	£76,819
Profit Before Tax	£-161	£-4	£297	£605	£996	£1,733
Profit After Tax	£-161	£-4	£241	£490	£807	£1,373
Change In Property Value	£5,900	£6,018	£12,277	£15,960	£16,758	£56,912
Net Return	£5,739	£6,014	£12,517	£16,450	£17,564	£58,285
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	6%	7%	14%	18%	19%	64%

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