Flat
TQ14
1 bed
1 bath
Daimonds Lane, Model Cottages Daimonds Lane TQ14
South West, England · TQ14
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-4,460
↘ -14%After 5 Years
Change In Property Value
£19,292
↗ 19%After 5 Years
Return On Investment
48%
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 | £5,496 | £5,578 | £5,718 | £5,861 | £6,037 | £28,690 |
| Total Expenses | £6,517 | £6,571 | £6,628 | £6,686 | £6,747 | £33,150 |
| Profit Before Tax | £-1,021 | £-993 | £-910 | £-826 | £-710 | £-4,460 |
| Profit After Tax | £-1,021 | £-993 | £-910 | £-826 | £-710 | £-4,460 |
| Change In Property Value | £2,000 | £2,040 | £4,162 | £5,410 | £5,681 | £19,292 |
| Net Return | £979 | £1,047 | £3,251 | £4,585 | £4,971 | £14,832 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 16% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change