Flat
TQ7
3 beds
2 baths
Stokenham, Kingsbridge TQ7
South West, England · TQ7
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£101,392
↗ 74%After 5 Years
Change In Property Value
£81,992
↗ 19%After 5 Years
Return On Investment
134%
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 | £46,812 | £47,514 | £48,702 | £49,920 | £51,417 | £244,365 |
| Total Expenses | £23,543 | £23,659 | £23,821 | £23,987 | £24,179 | £119,189 |
| Profit Before Tax | £23,269 | £23,855 | £24,881 | £25,933 | £27,238 | £125,176 |
| Profit After Tax | £18,848 | £19,322 | £20,154 | £21,006 | £22,063 | £101,392 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £24,142 | £81,992 |
| Net Return | £27,348 | £27,992 | £37,840 | £43,999 | £46,205 | £183,385 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 74% |
| Total Net Return (%) | 20% | 20% | 28% | 32% | 34% | 134% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change