Terraced TQ9 2 beds 1 bath

Blackawton, Totnes TQ9

South West, England · TQ9

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£9,084

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£64,629

↗ 19%After 5 Years

Return On Investment

70%

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	£17,088	£17,344	£17,778	£18,222	£18,769	£89,202
Total Expenses	£15,500	£15,537	£15,591	£15,647	£15,712	£77,987
Profit Before Tax	£1,588	£1,807	£2,187	£2,576	£3,057	£11,215
Profit After Tax	£1,286	£1,464	£1,771	£2,086	£2,476	£9,084
Change In Property Value	£6,700	£6,834	£13,941	£18,124	£19,030	£64,629
Net Return	£7,986	£8,298	£15,713	£20,210	£21,506	£73,713
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	8%	8%	15%	19%	20%	70%

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