Terraced TQ6 2 beds 1 bath

Lake Street, Dartmouth TQ6

South West, England · TQ6

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£5,077

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£41,478

↗ 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	£10,968	£11,133	£11,411	£11,696	£12,047	£57,254
Total Expenses	£10,127	£10,155	£10,193	£10,233	£10,279	£50,987
Profit Before Tax	£841	£978	£1,217	£1,463	£1,768	£6,268
Profit After Tax	£681	£792	£986	£1,185	£1,432	£5,077
Change In Property Value	£4,300	£4,386	£8,947	£11,632	£12,213	£41,478
Net Return	£4,981	£5,178	£9,934	£12,817	£13,646	£46,555
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	20%	21%	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