Flat TQ5 2 beds 1 bath

Knick Knack Lane, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£106

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£50,160

↗ 19%After 5 Years

Return On Investment

63%

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	£13,260	£13,459	£13,795	£14,140	£14,564	£69,219
Total Expenses	£13,642	£13,707	£13,784	£13,862	£13,947	£68,943
Profit Before Tax	£-382	£-248	£11	£278	£617	£276
Profit After Tax	£-382	£-248	£11	£225	£500	£106
Change In Property Value	£5,200	£5,304	£10,820	£14,066	£14,770	£50,160
Net Return	£4,819	£5,056	£10,832	£14,291	£15,269	£50,266
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	6%	6%	14%	18%	19%	63%

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