Detached TQ7 3 beds 2 baths

Kingston, South Devon TQ7

South West, England · TQ7

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£16,568

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£163,984

↗ 19%After 5 Years

Return On Investment

63%

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	£40,800	£41,412	£42,447	£43,508	£44,814	£212,982
Total Expenses	£38,304	£38,376	£38,491	£38,608	£38,749	£192,528
Profit Before Tax	£2,496	£3,036	£3,957	£4,901	£6,065	£20,454
Profit After Tax	£2,022	£2,459	£3,205	£3,970	£4,912	£16,568
Change In Property Value	£17,000	£17,340	£35,374	£45,986	£48,285	£163,984
Net Return	£19,022	£19,799	£38,578	£49,955	£53,197	£180,552
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	7%	7%	13%	17%	19%	63%

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