Flat
TQ7
3 beds
2 baths
Kingston, South Devon TQ7
South West, England · TQ7
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£210,306
↗ 74%After 5 Years
Change In Property Value
£163,984
↗ 19%After 5 Years
Return On Investment
131%
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 | £93,624 | £95,028 | £97,404 | £99,839 | £102,834 | £488,730 |
| Total Expenses | £45,086 | £45,273 | £45,553 | £45,840 | £46,183 | £227,935 |
| Profit Before Tax | £48,538 | £49,756 | £51,851 | £53,999 | £56,652 | £260,795 |
| Profit After Tax | £39,316 | £40,302 | £41,860 | £43,439 | £45,389 | £210,306 |
| Change In Property Value | £17,000 | £17,340 | £35,374 | £45,986 | £48,285 | £163,984 |
| Net Return | £56,316 | £57,642 | £77,234 | £89,425 | £93,674 | £374,291 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 74% |
| Total Net Return (%) | 20% | 20% | 27% | 31% | 33% | 131% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change