Detached TQ7 3 beds 2 baths

Bakers Hill. Aveton Gifford TQ7

South West, England · TQ7

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£11,793

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£51,124

↗ 19%After 5 Years

Return On Investment

77%

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	£14,844	£15,067	£15,443	£15,829	£16,304	£77,488
Total Expenses	£12,498	£12,532	£12,580	£12,630	£12,688	£62,929
Profit Before Tax	£2,346	£2,535	£2,863	£3,199	£3,616	£14,559
Profit After Tax	£1,900	£2,053	£2,319	£2,592	£2,929	£11,793
Change In Property Value	£5,300	£5,406	£11,028	£14,337	£15,054	£51,124
Net Return	£7,200	£7,459	£13,347	£16,928	£17,983	£62,917
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	16%	21%	22%	77%

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