Detached TQ7 6 beds 5 baths

Lower Idston, Loddiswell TQ7

South West, England · TQ7

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£71,262

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£270,092

↗ 19%After 5 Years

Return On Investment

68%

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	£78,396	£79,572	£81,561	£83,600	£86,108	£409,238
Total Expenses	£63,885	£64,014	£64,223	£64,438	£64,700	£321,260
Profit Before Tax	£14,511	£15,558	£17,338	£19,162	£21,409	£87,978
Profit After Tax	£11,754	£12,602	£14,044	£15,521	£17,341	£71,262
Change In Property Value	£28,000	£28,560	£58,262	£75,741	£79,528	£270,092
Net Return	£39,754	£41,162	£72,306	£91,262	£96,869	£341,354
Return From Rental Income (%)	2%	3%	3%	3%	3%	14%
Total Net Return (%)	8%	8%	14%	18%	19%	68%

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