Terraced TQ5 2 beds 2 baths

Ranscombe Road, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£21,343

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£70,506

↗ 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	£17,760	£18,026	£18,297	£18,754	£19,223	£92,060
Total Expenses	£13,055	£13,094	£13,131	£13,187	£13,245	£65,712
Profit Before Tax	£4,705	£4,933	£5,166	£5,567	£5,978	£26,349
Profit After Tax	£3,811	£3,995	£4,184	£4,509	£4,842	£21,343
Change In Property Value	£6,700	£13,668	£17,768	£18,657	£13,713	£70,506
Net Return	£10,511	£17,663	£21,953	£23,166	£18,555	£91,849
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	17%	21%	22%	18%	87%

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