Flat TQ10 2 beds 1 bath

Stockbridge Lane, South Brent TQ10

South West, England · TQ10

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£49,687

↗ 73%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 19%After 5 Years

Return On Investment

136%

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	£24,780	£25,152	£25,780	£26,425	£27,218	£129,355
Total Expenses	£13,405	£13,488	£13,594	£13,702	£13,824	£68,013
Profit Before Tax	£11,375	£11,664	£12,187	£12,723	£13,394	£61,342
Profit After Tax	£9,214	£9,448	£9,871	£10,305	£10,849	£49,687
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£13,714	£14,038	£19,235	£22,478	£23,630	£93,094
Return From Rental Income (%)	13%	14%	14%	15%	16%	73%
Total Net Return (%)	20%	20%	28%	33%	34%	136%

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