Flat TQ5 4 beds 2 baths

Ferrymans View, Hillhead, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£100,482First Year

Profit From Rental Income

After 5 Years

£2,234

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£61,726

↗ 19%After 5 Years

Return On Investment

64%

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	£16,320	£16,565	£16,979	£17,403	£17,925	£85,193
Total Expenses	£16,326	£16,396	£16,481	£16,567	£16,662	£82,433
Profit Before Tax	£-6	£168	£498	£836	£1,263	£2,760
Profit After Tax	£-6	£136	£403	£677	£1,023	£2,234
Change In Property Value	£6,399	£6,527	£13,315	£17,310	£18,175	£61,726
Net Return	£6,393	£6,663	£13,718	£17,987	£19,198	£63,960
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	6%	7%	14%	18%	19%	64%

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