Detached
TQ5
1 bed
1 bath
Higher Street, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£9,139
↗ 15%After 5 Years
Change In Property Value
£38,575
↗ 19%After 5 Years
Return On Investment
78%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £9,573 | £9,602 | £9,641 | £9,682 | £9,729 | £48,227 |
| Profit Before Tax | £1,827 | £1,969 | £2,219 | £2,475 | £2,792 | £11,283 |
| Profit After Tax | £1,480 | £1,595 | £1,797 | £2,005 | £2,262 | £9,139 |
| Change In Property Value | £3,999 | £4,079 | £8,321 | £10,817 | £11,358 | £38,575 |
| Net Return | £5,479 | £5,674 | £10,119 | £12,822 | £13,620 | £47,714 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 22% | 78% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change