Terraced
TQ9
2 beds
1 bath
Blackawton, Totnes TQ9
South West, England · TQ9
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£11,596
↗ 11%After 5 Years
Change In Property Value
£64,629
↗ 19%After 5 Years
Return On Investment
72%
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 | £17,748 | £18,014 | £18,465 | £18,926 | £19,494 | £92,647 |
| Total Expenses | £15,566 | £15,604 | £15,660 | £15,717 | £15,784 | £78,331 |
| Profit Before Tax | £2,182 | £2,410 | £2,805 | £3,209 | £3,710 | £14,316 |
| Profit After Tax | £1,767 | £1,952 | £2,272 | £2,599 | £3,005 | £11,596 |
| Change In Property Value | £6,700 | £6,834 | £13,941 | £18,124 | £19,030 | £64,629 |
| Net Return | £8,467 | £8,786 | £16,213 | £20,723 | £22,035 | £76,225 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change