Terraced TQ5 3 beds 1 bath

Higher Street, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£79,482First Year

Profit From Rental Income

After 5 Years

£16,067

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£54,711

↗ 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	£13,776	£13,983	£14,192	£14,547	£14,911	£71,409
Total Expenses	£10,241	£10,275	£10,306	£10,352	£10,399	£51,573
Profit Before Tax	£3,535	£3,708	£3,887	£4,195	£4,512	£19,836
Profit After Tax	£2,863	£3,003	£3,148	£3,398	£3,655	£16,067
Change In Property Value	£5,199	£10,606	£13,788	£14,477	£10,641	£54,711
Net Return	£8,062	£13,609	£16,936	£17,875	£14,295	£70,778
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	17%	21%	22%	18%	89%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change