Detached
TQ7
3 beds
1 bath
Kingston, South Devon TQ7
South West, England · TQ7
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£25,407
↗ 15%After 5 Years
Change In Property Value
£101,284
↗ 19%After 5 Years
Return On Investment
74%
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 | £29,400 | £29,841 | £30,587 | £31,352 | £32,292 | £153,472 |
| Total Expenses | £24,269 | £24,325 | £24,410 | £24,498 | £24,602 | £122,105 |
| Profit Before Tax | £5,131 | £5,516 | £6,177 | £6,854 | £7,690 | £31,367 |
| Profit After Tax | £4,156 | £4,468 | £5,003 | £5,552 | £6,229 | £25,407 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £29,823 | £101,284 |
| Net Return | £14,656 | £15,178 | £26,852 | £33,955 | £36,052 | £126,692 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 21% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change