Flat
TQ5
2 beds
1 bath
King Street, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£79,150First YearProfit From Rental Income
£39,246
↗ 50%After 5 Years
Change In Property Value
£49,967
↗ 19%After 5 Years
Return On Investment
113%
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 | £23,472 | £23,824 | £24,420 | £25,030 | £25,781 | £122,527 |
| Total Expenses | £14,623 | £14,704 | £14,807 | £14,912 | £15,029 | £74,075 |
| Profit Before Tax | £8,849 | £9,120 | £9,613 | £10,119 | £10,752 | £48,452 |
| Profit After Tax | £7,168 | £7,387 | £7,786 | £8,196 | £8,709 | £39,246 |
| Change In Property Value | £5,180 | £5,284 | £10,779 | £14,012 | £14,713 | £49,967 |
| Net Return | £12,348 | £12,671 | £18,565 | £22,208 | £23,422 | £89,213 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change