Terraced
TQ10
3 beds
1 bath
Church Street, South Brent TQ10
South West, England · TQ10
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£11,438
↗ 18%After 5 Years
Change In Property Value
£43,145
↗ 21%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,656 | £10,816 | £10,978 | £11,253 | £11,534 | £55,236 |
| Total Expenses | £8,161 | £8,190 | £8,216 | £8,254 | £8,293 | £41,115 |
| Profit Before Tax | £2,495 | £2,626 | £2,762 | £2,998 | £3,241 | £14,121 |
| Profit After Tax | £2,021 | £2,127 | £2,237 | £2,429 | £2,625 | £11,438 |
| Change In Property Value | £4,100 | £8,364 | £10,873 | £11,417 | £8,391 | £43,145 |
| Net Return | £6,121 | £10,491 | £13,110 | £13,845 | £11,016 | £54,583 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change