Flat TQ5 0 beds 0 baths

Bolton Street, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-2,197

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 19%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£10,955	£11,016	£11,085	£11,156	£11,231	£55,443
Profit Before Tax	£-755	£-663	£-473	£-278	£-27	£-2,197
Profit After Tax	£-755	£-663	£-473	£-278	£-27	£-2,197
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£3,245	£3,417	£7,850	£10,542	£11,334	£36,387
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	5%	6%	13%	17%	19%	60%

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