Detached TQ13 2 beds 2 baths

Manaton, Newton Abbot, Devon TQ13

South West, England · TQ13

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£34,371

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£144,692

↗ 19%After 5 Years

Return On Investment

71%

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	£41,256	£41,875	£42,922	£43,995	£45,315	£215,362
Total Expenses	£34,382	£34,455	£34,571	£34,689	£34,832	£172,928
Profit Before Tax	£6,874	£7,420	£8,351	£9,306	£10,483	£42,434
Profit After Tax	£5,568	£6,010	£6,764	£7,538	£8,491	£34,371
Change In Property Value	£15,000	£15,300	£31,212	£40,576	£42,604	£144,692
Net Return	£20,568	£21,310	£37,976	£48,113	£51,096	£179,063
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	8%	8%	15%	19%	20%	71%

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