Flat
TQ5
1 bed
1 bath
Higher Street, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£33,905
↗ 48%After 5 Years
Change In Property Value
£44,372
↗ 19%After 5 Years
Return On Investment
112%
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 | £20,844 | £21,157 | £21,686 | £22,228 | £22,895 | £108,809 |
| Total Expenses | £13,210 | £13,287 | £13,383 | £13,481 | £13,590 | £66,950 |
| Profit Before Tax | £7,634 | £7,870 | £8,303 | £8,747 | £9,304 | £41,858 |
| Profit After Tax | £6,184 | £6,374 | £6,725 | £7,085 | £7,537 | £33,905 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £13,065 | £44,372 |
| Net Return | £10,784 | £11,066 | £16,297 | £19,528 | £20,602 | £78,277 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 48% |
| Total Net Return (%) | 15% | 16% | 23% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change