Detached TQ7 3 beds 2 baths

Bakers Hill. Aveton Gifford TQ7

South West, England · TQ7

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£3,710

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£51,124

↗ 19%After 5 Years

Return On Investment

67%

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	£12,720	£12,911	£13,234	£13,564	£13,971	£66,400
Total Expenses	£12,286	£12,316	£12,359	£12,404	£12,455	£61,820
Profit Before Tax	£434	£594	£874	£1,161	£1,516	£4,580
Profit After Tax	£352	£481	£708	£940	£1,228	£3,710
Change In Property Value	£5,300	£5,406	£11,028	£14,337	£15,054	£51,124
Net Return	£5,652	£5,887	£11,736	£15,277	£16,282	£54,834
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	19%	20%	67%

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