Detached
TQ14
5 beds
4 baths
Teignmouth Road, Teignmouth, Devon TQ14
South West, England · TQ14
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£31,330
↗ 16%After 5 Years
Change In Property Value
£114,789
↗ 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 | £33,912 | £34,421 | £35,281 | £36,163 | £37,248 | £177,025 |
| Total Expenses | £27,498 | £27,560 | £27,657 | £27,756 | £27,875 | £138,346 |
| Profit Before Tax | £6,414 | £6,860 | £7,624 | £8,407 | £9,373 | £38,679 |
| Profit After Tax | £5,195 | £5,557 | £6,176 | £6,810 | £7,592 | £31,330 |
| Change In Property Value | £11,900 | £12,138 | £24,762 | £32,190 | £33,799 | £114,789 |
| Net Return | £17,095 | £17,695 | £30,937 | £39,000 | £41,391 | £146,119 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 9% | 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