Flat
TQ5
2 beds
2 baths
Ranscombe Road, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£53,246
↗ 50%After 5 Years
Change In Property Value
£64,629
↗ 19%After 5 Years
Return On Investment
111%
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 | £30,360 | £30,815 | £31,586 | £32,375 | £33,347 | £158,483 |
| Total Expenses | £18,327 | £18,419 | £18,539 | £18,661 | £18,801 | £92,747 |
| Profit Before Tax | £12,033 | £12,397 | £13,047 | £13,714 | £14,545 | £65,736 |
| Profit After Tax | £9,747 | £10,041 | £10,568 | £11,108 | £11,782 | £53,246 |
| Change In Property Value | £6,700 | £6,834 | £13,941 | £18,124 | £19,030 | £64,629 |
| Net Return | £16,447 | £16,875 | £24,510 | £29,232 | £30,812 | £117,875 |
| Return From Rental Income (%) | 9% | 9% | 10% | 11% | 11% | 50% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change