Detached
TQ6
3 beds
2 baths
Dartmouth Road, Stoke Fleming, Dartmouth TQ6
South West, England · TQ6
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£12,471
↗ 13%After 5 Years
Change In Property Value
£57,877
↗ 19%After 5 Years
Return On Investment
75%
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 | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £14,053 | £14,089 | £14,141 | £14,195 | £14,259 | £70,737 |
| Profit Before Tax | £2,448 | £2,659 | £3,025 | £3,400 | £3,865 | £15,396 |
| Profit After Tax | £1,982 | £2,154 | £2,450 | £2,754 | £3,130 | £12,471 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £7,982 | £8,274 | £14,935 | £18,984 | £20,172 | £70,347 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change