Flat TQ10 2 beds 1 bath

Wellington Square, South Brent TQ10

South West, England · TQ10

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£36,760

↗ 69%After 5 Years

Change In Property Value

After 5 Years

£33,761

↗ 19%After 5 Years

Return On Investment

132%

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	£19,272	£19,561	£20,050	£20,551	£21,168	£100,602
Total Expenses	£10,870	£10,945	£11,037	£11,131	£11,235	£55,219
Profit Before Tax	£8,402	£8,616	£9,013	£9,420	£9,933	£45,383
Profit After Tax	£6,805	£6,979	£7,301	£7,630	£8,045	£36,760
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£9,941	£33,761
Net Return	£10,305	£10,549	£14,583	£17,098	£17,986	£70,522
Return From Rental Income (%)	13%	13%	14%	14%	15%	69%
Total Net Return (%)	19%	20%	27%	32%	34%	132%

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