Terraced TQ1 1 bed 1 bath

St Marychurch, Torquay TQ1

South West, England · TQ1

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£4,783

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£35,691

↗ 19%After 5 Years

Return On Investment

72%

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	£9,624	£9,768	£10,013	£10,263	£10,571	£50,239
Total Expenses	£8,802	£8,828	£8,863	£8,899	£8,941	£44,334
Profit Before Tax	£822	£940	£1,149	£1,364	£1,630	£5,905
Profit After Tax	£666	£762	£931	£1,104	£1,320	£4,783
Change In Property Value	£3,700	£3,774	£7,699	£10,009	£10,509	£35,691
Net Return	£4,366	£4,536	£8,630	£11,113	£11,829	£40,473
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	20%	21%	72%

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