Terraced TQ12 2 beds 1 bath

Queen Street, Newton Abbot, Devon. TQ12

South West, England · TQ12

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£3,822

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£30,868

↗ 19%After 5 Years

Return On Investment

71%

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	£8,316	£8,441	£8,652	£8,868	£9,134	£43,411
Total Expenses	£7,680	£7,704	£7,735	£7,768	£7,805	£38,692
Profit Before Tax	£636	£737	£916	£1,100	£1,329	£4,719
Profit After Tax	£515	£597	£742	£891	£1,076	£3,822
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£3,715	£3,861	£7,401	£9,547	£10,165	£34,690
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	8%	8%	15%	19%	21%	71%

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