Terraced
TQ9
3 beds
1 bath
Dartington, Totnes, Devon TQ9
South West, England · TQ9
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£13,855
↗ 11%After 5 Years
Change In Property Value
£75,240
↗ 19%After 5 Years
Return On Investment
71%
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 | £20,664 | £20,974 | £21,498 | £22,036 | £22,697 | £107,869 |
| Total Expenses | £18,040 | £18,082 | £18,145 | £18,210 | £18,287 | £90,764 |
| Profit Before Tax | £2,624 | £2,892 | £3,353 | £3,826 | £4,410 | £17,105 |
| Profit After Tax | £2,126 | £2,342 | £2,716 | £3,099 | £3,572 | £13,855 |
| Change In Property Value | £7,800 | £7,956 | £16,230 | £21,099 | £22,154 | £75,240 |
| Net Return | £9,926 | £10,298 | £18,946 | £24,198 | £25,726 | £89,095 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change