Detached TQ7 3 beds 2 baths

Stokenham, Kingsbridge TQ7

South West, England · TQ7

Initial Investment

First Year

£128,497First Year

Profit From Rental Income

After 5 Years

£18,870

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£77,168

↗ 19%After 5 Years

Return On Investment

75%

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	£22,404	£22,740	£23,309	£23,891	£24,608	£116,952
Total Expenses	£18,610	£18,655	£18,723	£18,792	£18,874	£93,655
Profit Before Tax	£3,794	£4,085	£4,586	£5,099	£5,734	£23,297
Profit After Tax	£3,073	£3,309	£3,714	£4,130	£4,644	£18,870
Change In Property Value	£8,000	£8,160	£16,646	£21,640	£22,722	£77,168
Net Return	£11,073	£11,469	£20,361	£25,770	£27,366	£96,039
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	16%	20%	21%	75%

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