Terraced TQ1 2 beds 1 bath

Babbacombe, Torquay TQ1

South West, England · TQ1

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£7,480

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£45,337

↗ 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	£12,444	£12,631	£12,946	£13,270	£13,668	£64,959
Total Expenses	£11,068	£11,098	£11,141	£11,184	£11,234	£55,725
Profit Before Tax	£1,376	£1,532	£1,806	£2,086	£2,434	£9,234
Profit After Tax	£1,115	£1,241	£1,463	£1,690	£1,971	£7,480
Change In Property Value	£4,700	£4,794	£9,780	£12,714	£13,349	£45,337
Net Return	£5,815	£6,035	£11,243	£14,404	£15,321	£52,817
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	16%	20%	21%	74%

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