Terraced
TQ2
1 bed
1 bath
South Street, Torquay TQ2
South West, England · TQ2
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£2,001
↗ 6%After 5 Years
Change In Property Value
£19,292
↗ 19%After 5 Years
Return On Investment
69%
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 | £5,304 | £5,384 | £5,518 | £5,656 | £5,826 | £27,688 |
| Total Expenses | £4,998 | £5,017 | £5,042 | £5,066 | £5,094 | £25,217 |
| Profit Before Tax | £306 | £366 | £477 | £590 | £732 | £2,471 |
| Profit After Tax | £248 | £297 | £386 | £478 | £593 | £2,001 |
| Change In Property Value | £2,000 | £2,040 | £4,162 | £5,410 | £5,681 | £19,292 |
| Net Return | £2,248 | £2,337 | £4,548 | £5,888 | £6,273 | £21,293 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change