Terraced
TQ5
2 beds
1 bath
Avenue Terrace, Churston Ferrers, Brixham, Devon TQ5
South West, England · TQ5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£11,863
↗ 19%After 5 Years
Change In Property Value
£42,093
↗ 21%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,596 | £10,755 | £10,916 | £11,189 | £11,469 | £54,925 |
| Total Expenses | £7,995 | £8,023 | £8,049 | £8,087 | £8,126 | £40,280 |
| Profit Before Tax | £2,601 | £2,732 | £2,867 | £3,102 | £3,343 | £14,645 |
| Profit After Tax | £2,107 | £2,213 | £2,322 | £2,513 | £2,708 | £11,863 |
| Change In Property Value | £4,000 | £8,160 | £10,608 | £11,138 | £8,187 | £42,093 |
| Net Return | £6,107 | £10,373 | £12,930 | £13,651 | £10,895 | £53,956 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 10% | 17% | 21% | 22% | 18% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change