Flat
TQ3
2 beds
1 bath
Brent Road, Paignton TQ3
South West, England · TQ3
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-4,964
↘ -11%After 5 Years
Change In Property Value
£28,938
↗ 19%After 5 Years
Return On Investment
52%
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 | £7,500 | £7,612 | £7,803 | £7,998 | £8,238 | £39,151 |
| Total Expenses | £8,701 | £8,759 | £8,820 | £8,884 | £8,951 | £44,115 |
| Profit Before Tax | £-1,201 | £-1,146 | £-1,018 | £-886 | £-713 | £-4,964 |
| Profit After Tax | £-1,201 | £-1,146 | £-1,018 | £-886 | £-713 | £-4,964 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £8,521 | £28,938 |
| Net Return | £1,799 | £1,914 | £5,225 | £7,229 | £7,808 | £23,975 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 17% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change