Flat TQ9 3 beds 2 baths

Sheplegh Court, Blackawton TQ9

South West, England · TQ9

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£-1,029

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£56,912

↗ 19%After 5 Years

Return On Investment

61%

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	£14,460	£14,677	£15,044	£15,420	£15,883	£75,483
Total Expenses	£15,150	£15,218	£15,297	£15,379	£15,468	£76,512
Profit Before Tax	£-690	£-541	£-254	£41	£415	£-1,029
Profit After Tax	£-690	£-541	£-254	£41	£415	£-1,029
Change In Property Value	£5,900	£6,018	£12,277	£15,960	£16,758	£56,912
Net Return	£5,210	£5,477	£12,023	£16,001	£17,172	£55,883
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	6%	6%	13%	17%	19%	61%

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