Terraced TQ5 4 beds 2 baths

Ferrymans View, Hillhead, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£100,482First Year

Profit From Rental Income

After 5 Years

£20,266

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£67,338

↗ 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	£16,956	£17,210	£17,468	£17,905	£18,353	£87,893
Total Expenses	£12,490	£12,528	£12,564	£12,618	£12,674	£62,874
Profit Before Tax	£4,466	£4,682	£4,905	£5,287	£5,679	£25,019
Profit After Tax	£3,617	£3,793	£3,973	£4,283	£4,600	£20,266
Change In Property Value	£6,399	£13,054	£16,970	£17,819	£13,097	£67,338
Net Return	£10,016	£16,847	£20,943	£22,101	£17,697	£87,604
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