Flat
TQ5
2 beds
1 bath
Overgang, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£64,292
↗ 51%After 5 Years
Change In Property Value
£76,204
↗ 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 | £35,796 | £36,333 | £37,241 | £38,172 | £39,317 | £186,860 |
| Total Expenses | £21,251 | £21,351 | £21,485 | £21,622 | £21,779 | £107,487 |
| Profit Before Tax | £14,545 | £14,982 | £15,757 | £16,551 | £17,539 | £79,373 |
| Profit After Tax | £11,781 | £12,135 | £12,763 | £13,406 | £14,206 | £64,292 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £22,438 | £76,204 |
| Net Return | £19,681 | £20,193 | £29,201 | £34,776 | £36,645 | £140,496 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 51% |
| Total Net Return (%) | 16% | 16% | 23% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change