Flat
TQ5
4 beds
1 bath
Burton Street, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£43,133
↗ 50%After 5 Years
Change In Property Value
£54,018
↗ 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 | £25,380 | £25,761 | £26,405 | £27,065 | £27,877 | £132,487 |
| Total Expenses | £15,647 | £15,731 | £15,838 | £15,948 | £16,072 | £79,237 |
| Profit Before Tax | £9,733 | £10,030 | £10,566 | £11,117 | £11,805 | £53,250 |
| Profit After Tax | £7,884 | £8,124 | £8,559 | £9,004 | £9,562 | £43,133 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £15,906 | £54,018 |
| Net Return | £13,484 | £13,836 | £20,211 | £24,153 | £25,467 | £97,151 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 16% | 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