Terraced
TQ5
2 beds
1 bath
Milton Street, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£15,375
↗ 20%After 5 Years
Change In Property Value
£52,606
↗ 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 | £13,248 | £13,447 | £13,648 | £13,990 | £14,339 | £68,672 |
| Total Expenses | £9,867 | £9,899 | £9,930 | £9,974 | £10,020 | £49,690 |
| Profit Before Tax | £3,381 | £3,547 | £3,719 | £4,015 | £4,319 | £18,982 |
| Profit After Tax | £2,739 | £2,873 | £3,012 | £3,252 | £3,499 | £15,375 |
| Change In Property Value | £4,999 | £10,198 | £13,257 | £13,920 | £10,231 | £52,606 |
| Net Return | £7,738 | £13,071 | £16,269 | £17,173 | £13,730 | £67,981 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 10% | 17% | 21% | 23% | 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