Flat TQ5 3 beds 2 baths

Overgang Road, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£51,428

↗ 50%After 5 Years

Change In Property Value

After 5 Years

£62,700

↗ 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	£29,460	£29,902	£30,649	£31,416	£32,358	£153,785
Total Expenses	£17,840	£17,931	£18,048	£18,169	£18,306	£90,294
Profit Before Tax	£11,620	£11,971	£12,601	£13,247	£14,052	£63,492
Profit After Tax	£9,412	£9,697	£10,207	£10,730	£11,383	£51,428
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£15,912	£16,327	£23,732	£28,313	£29,844	£114,128
Return From Rental Income (%)	9%	9%	10%	10%	11%	50%
Total Net Return (%)	16%	16%	23%	28%	29%	112%

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