Detached TQ9 3 beds 2 baths

Little Hayes, Stoke Gabriel, Devon TQ9

South West, England · TQ9

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£8,325

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£91,638

↗ 19%After 5 Years

Return On Investment

65%

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	£22,800	£23,142	£23,721	£24,314	£25,043	£119,019
Total Expenses	£21,626	£21,671	£21,740	£21,810	£21,894	£108,741
Profit Before Tax	£1,174	£1,471	£1,981	£2,503	£3,149	£10,278
Profit After Tax	£951	£1,191	£1,604	£2,028	£2,551	£8,325
Change In Property Value	£9,500	£9,690	£19,768	£25,698	£26,983	£91,638
Net Return	£10,451	£10,881	£21,372	£27,726	£29,534	£99,964
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	7%	7%	14%	18%	19%	65%

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