Detached
TQ2
4 beds
1 bath
Coombe Lane, Torquay TQ2
South West, England · TQ2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£14,754
↗ 16%After 5 Years
Change In Property Value
£57,877
↗ 19%After 5 Years
Return On Investment
78%
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 | £17,100 | £17,356 | £17,790 | £18,235 | £18,782 | £89,264 |
| Total Expenses | £14,113 | £14,150 | £14,204 | £14,259 | £14,325 | £71,050 |
| Profit Before Tax | £2,988 | £3,207 | £3,587 | £3,976 | £4,458 | £18,215 |
| Profit After Tax | £2,420 | £2,598 | £2,905 | £3,221 | £3,611 | £14,754 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £8,420 | £8,718 | £15,390 | £19,451 | £20,652 | £72,631 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change