Detached TQ7 3 beds 1 bath

Kingston, South Devon TQ7

South West, England · TQ7

Initial Investment

First Year

£168,400First Year

Profit From Rental Income

After 5 Years

£24,846

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£99,162

↗ 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	£28,788	£29,220	£29,950	£30,699	£31,620	£150,277
Total Expenses	£23,772	£23,826	£23,910	£23,996	£24,099	£119,603
Profit Before Tax	£5,016	£5,393	£6,040	£6,703	£7,521	£30,674
Profit After Tax	£4,063	£4,369	£4,892	£5,429	£6,092	£24,846
Change In Property Value	£10,280	£10,486	£21,391	£27,808	£29,198	£99,162
Net Return	£14,343	£14,854	£26,283	£33,237	£35,290	£124,008
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	9%	9%	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