Terraced TQ6 2 beds 1 bath

Lake Street, Dartmouth TQ6

South West, England · TQ6

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£6,675

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£41,478

↗ 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	£11,388	£11,559	£11,848	£12,144	£12,508	£59,447
Total Expenses	£10,169	£10,198	£10,237	£10,278	£10,325	£51,206
Profit Before Tax	£1,219	£1,361	£1,611	£1,866	£2,183	£8,241
Profit After Tax	£987	£1,103	£1,305	£1,512	£1,769	£6,675
Change In Property Value	£4,300	£4,386	£8,947	£11,632	£12,213	£41,478
Net Return	£5,287	£5,489	£10,252	£13,143	£13,982	£48,153
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	8%	16%	20%	21%	74%

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