Detached TQ9 2 beds 1 bath

Moreleigh, Totnes TQ9

South West, England · TQ9

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£11,236

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£53,054

↗ 19%After 5 Years

Return On Investment

76%

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	£15,120	£15,347	£15,730	£16,124	£16,607	£78,928
Total Expenses	£12,923	£12,957	£13,006	£13,056	£13,115	£65,057
Profit Before Tax	£2,197	£2,390	£2,725	£3,068	£3,492	£13,872
Profit After Tax	£1,780	£1,936	£2,207	£2,485	£2,829	£11,236
Change In Property Value	£5,500	£5,610	£11,444	£14,878	£15,622	£53,054
Net Return	£7,280	£7,546	£13,651	£17,362	£18,450	£64,290
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	9%	9%	16%	20%	22%	76%

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