Flat
TQ5
3 beds
1 bath
Station Hill, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-4,671
↘ -11%After 5 Years
Change In Property Value
£27,009
↗ 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 | £7,140 | £7,247 | £7,428 | £7,614 | £7,842 | £37,272 |
| Total Expenses | £8,269 | £8,325 | £8,386 | £8,449 | £8,514 | £41,943 |
| Profit Before Tax | £-1,129 | £-1,078 | £-958 | £-835 | £-672 | £-4,671 |
| Profit After Tax | £-1,129 | £-1,078 | £-958 | £-835 | £-672 | £-4,671 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £7,953 | £27,009 |
| Net Return | £1,672 | £1,778 | £4,868 | £6,739 | £7,281 | £22,338 |
| Return From Rental Income (%) | -3% | -3% | -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