Flat TQ5 2 beds 1 bath

Avenue Terrace, Churston Ferrers, Brixham, Devon TQ5

South West, England · TQ5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£28,405

↗ 47%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 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	£18,132	£18,404	£18,864	£19,336	£19,916	£94,651
Total Expenses	£11,748	£11,821	£11,910	£12,001	£12,102	£59,583
Profit Before Tax	£6,384	£6,583	£6,954	£7,334	£7,814	£35,068
Profit After Tax	£5,171	£5,332	£5,633	£5,941	£6,329	£28,405
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£9,171	£9,412	£13,956	£16,761	£17,690	£66,990
Return From Rental Income (%)	8%	9%	9%	10%	10%	47%
Total Net Return (%)	15%	15%	23%	27%	29%	110%

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