Terraced TQ5 3 beds 1 bath

Bolton Street, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£13,985

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£48,407

↗ 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	£12,192	£12,375	£12,561	£12,875	£13,196	£63,198
Total Expenses	£9,119	£9,150	£9,179	£9,221	£9,264	£45,933
Profit Before Tax	£3,073	£3,225	£3,381	£3,654	£3,933	£17,265
Profit After Tax	£2,489	£2,612	£2,739	£2,959	£3,185	£13,985
Change In Property Value	£4,600	£9,384	£12,199	£12,809	£9,415	£48,407
Net Return	£7,089	£11,996	£14,938	£15,769	£12,600	£62,392
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	17%	21%	23%	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