Flat TQ5 2 beds 1 bath

Knick Knack Lane, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£9,011

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£58,930

↗ 21%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,280	£14,494	£14,712	£15,079	£15,456	£74,022
Total Expenses	£12,437	£12,508	£12,571	£12,650	£12,730	£62,896
Profit Before Tax	£1,843	£1,986	£2,140	£2,430	£2,726	£11,125
Profit After Tax	£1,493	£1,608	£1,734	£1,968	£2,208	£9,011
Change In Property Value	£5,600	£11,424	£14,851	£15,594	£11,461	£58,930
Net Return	£7,093	£13,032	£16,585	£17,562	£13,670	£67,942
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	8%	15%	19%	20%	16%	79%

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