Terraced
TQ3
2 beds
1 bath
Brent Road, Paignton TQ3
South West, England · TQ3
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£3,611
↗ 8%After 5 Years
Change In Property Value
£27,009
↗ 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 | £7,416 | £7,527 | £7,715 | £7,908 | £8,146 | £38,713 |
| Total Expenses | £6,796 | £6,819 | £6,848 | £6,879 | £6,913 | £34,255 |
| Profit Before Tax | £620 | £709 | £867 | £1,030 | £1,233 | £4,458 |
| Profit After Tax | £502 | £574 | £702 | £834 | £998 | £3,611 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £7,953 | £27,009 |
| Net Return | £3,302 | £3,430 | £6,529 | £8,408 | £8,951 | £30,620 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change