Flat TQ5 1 bed 1 bath

Higher Street, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£43,209

↗ 71%After 5 Years

Change In Property Value

After 5 Years

£38,575

↗ 19%After 5 Years

Return On Investment

134%

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	£22,020	£22,350	£22,909	£23,482	£24,186	£114,947
Total Expenses	£12,135	£12,214	£12,313	£12,414	£12,527	£61,603
Profit Before Tax	£9,885	£10,136	£10,596	£11,068	£11,659	£53,344
Profit After Tax	£8,007	£8,210	£8,583	£8,965	£9,444	£43,209
Change In Property Value	£3,999	£4,079	£8,321	£10,817	£11,358	£38,575
Net Return	£12,006	£12,289	£16,904	£19,782	£20,802	£81,784
Return From Rental Income (%)	13%	13%	14%	15%	15%	71%
Total Net Return (%)	20%	20%	28%	32%	34%	134%

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