Detached TQ2 2 beds 1 bath

Rock Cottage, St. Efrides Road, Torquay TQ2

South West, England · TQ2

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£154

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£20,257

↗ 19%After 5 Years

Return On Investment

63%

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	£5,040	£5,116	£5,243	£5,375	£5,536	£26,309
Total Expenses	£5,170	£5,189	£5,212	£5,237	£5,263	£26,071
Profit Before Tax	£-130	£-73	£31	£138	£272	£238
Profit After Tax	£-130	£-73	£25	£112	£221	£154
Change In Property Value	£2,100	£2,142	£4,370	£5,681	£5,965	£20,257
Net Return	£1,970	£2,069	£4,395	£5,792	£6,185	£20,411
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	6%	6%	14%	18%	19%	63%

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