Semi Detached TQ1 2 beds 1 bath

Barewell Road, Torquay TQ1

South West, England · TQ1

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£4,520

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 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	£11,244	£11,413	£11,698	£11,990	£12,350	£58,695
Total Expenses	£10,551	£10,580	£10,619	£10,659	£10,706	£53,115
Profit Before Tax	£693	£833	£1,079	£1,331	£1,644	£5,580
Profit After Tax	£561	£675	£874	£1,078	£1,332	£4,520
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£5,061	£5,265	£10,238	£13,251	£14,113	£47,928
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	7%	8%	15%	19%	21%	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