Flat
TQ10
3 beds
1 bath
Church Street, South Brent TQ10
South West, England · TQ10
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£29,291
↗ 47%After 5 Years
Change In Property Value
£39,549
↗ 19%After 5 Years
Return On Investment
110%
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 | £18,576 | £18,855 | £19,326 | £19,809 | £20,403 | £96,969 |
| Total Expenses | £11,991 | £12,065 | £12,155 | £12,247 | £12,349 | £60,807 |
| Profit Before Tax | £6,585 | £6,790 | £7,171 | £7,562 | £8,054 | £36,162 |
| Profit After Tax | £5,334 | £5,500 | £5,809 | £6,125 | £6,524 | £29,291 |
| Change In Property Value | £4,100 | £4,182 | £8,531 | £11,091 | £11,645 | £39,549 |
| Net Return | £9,434 | £9,682 | £14,340 | £17,216 | £18,169 | £68,840 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 15% | 15% | 23% | 28% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change