Flat TQ10 3 beds 1 bath

Church Street, South Brent TQ10

South West, England · TQ10

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£305

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£57,877

↗ 19%After 5 Years

Return On Investment

62%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£15,403	£15,471	£15,552	£15,635	£15,726	£77,786
Profit Before Tax	£-403	£-246	£54	£361	£750	£516
Profit After Tax	£-403	£-246	£54	£292	£608	£305
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,042	£57,877
Net Return	£5,598	£5,874	£12,538	£16,523	£17,649	£58,182
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	6%	6%	13%	18%	19%	62%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change