Terraced
TQ5
1 bed
1 bath
Church Hill West, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£12,600
↗ 20%After 5 Years
Change In Property Value
£44,198
↗ 21%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,136 | £11,303 | £11,473 | £11,759 | £12,053 | £57,724 |
| Total Expenses | £8,370 | £8,400 | £8,427 | £8,466 | £8,506 | £42,169 |
| Profit Before Tax | £2,766 | £2,903 | £3,046 | £3,294 | £3,547 | £15,556 |
| Profit After Tax | £2,240 | £2,352 | £2,467 | £2,668 | £2,873 | £12,600 |
| Change In Property Value | £4,200 | £8,568 | £11,138 | £11,695 | £8,596 | £44,198 |
| Net Return | £6,440 | £10,920 | £13,606 | £14,363 | £11,469 | £56,798 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change