Terraced
TQ2
4 beds
2 baths
Church Street, Torquay TQ2
South West, England · TQ2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£8,934
↗ 11%After 5 Years
Change In Property Value
£52,089
↗ 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 | £14,304 | £14,519 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £12,643 | £12,676 | £12,723 | £12,771 | £12,827 | £63,639 |
| Profit Before Tax | £1,661 | £1,843 | £2,159 | £2,483 | £2,884 | £11,030 |
| Profit After Tax | £1,346 | £1,493 | £1,749 | £2,011 | £2,336 | £8,934 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £15,338 | £52,089 |
| Net Return | £6,746 | £7,001 | £12,985 | £16,618 | £17,674 | £61,023 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 21% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change