Terraced TQ14 2 beds 1 bath

Daimonds Lane, Teignmouth, Devon TQ14

South West, England · TQ14

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£7,123

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 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	£11,928	£12,107	£12,410	£12,720	£13,101	£62,266
Total Expenses	£10,620	£10,649	£10,690	£10,732	£10,781	£53,472
Profit Before Tax	£1,308	£1,458	£1,720	£1,988	£2,321	£8,794
Profit After Tax	£1,060	£1,181	£1,393	£1,610	£1,880	£7,123
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£5,560	£5,771	£10,756	£13,783	£14,661	£50,531
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