Flat
TQ7
3 beds
1 bath
Kingston, South Devon TQ7
South West, England · TQ7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£127,245
↗ 74%After 5 Years
Change In Property Value
£101,284
↗ 19%After 5 Years
Return On Investment
133%
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 | £57,828 | £58,695 | £60,163 | £61,667 | £63,517 | £301,870 |
| Total Expenses | £28,612 | £28,745 | £28,935 | £29,129 | £29,357 | £144,777 |
| Profit Before Tax | £29,216 | £29,951 | £31,228 | £32,538 | £34,160 | £157,093 |
| Profit After Tax | £23,665 | £24,260 | £25,295 | £26,356 | £27,670 | £127,245 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £29,823 | £101,284 |
| Net Return | £34,165 | £34,970 | £47,143 | £54,759 | £57,493 | £228,530 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 74% |
| Total Net Return (%) | 20% | 20% | 27% | 32% | 33% | 133% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change