Flat TQ5 3 beds 2 baths

Heath Road, Brixham, Devon TQ5

South West, England · TQ5

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£3,252

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£67,523

↗ 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	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£17,672	£17,745	£17,833	£17,923	£18,023	£89,196
Profit Before Tax	£184	£379	£744	£1,118	£1,590	£4,015
Profit After Tax	£149	£307	£603	£906	£1,288	£3,252
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£7,149	£7,447	£15,168	£19,841	£21,170	£70,775
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
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