Flat
TQ5
2 beds
1 bath
Milton Street, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£37,595
↗ 49%After 5 Years
Change In Property Value
£48,221
↗ 19%After 5 Years
Return On Investment
113%
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 | £22,656 | £22,996 | £23,571 | £24,160 | £24,885 | £118,267 |
| Total Expenses | £14,182 | £14,262 | £14,363 | £14,466 | £14,581 | £71,854 |
| Profit Before Tax | £8,474 | £8,733 | £9,208 | £9,694 | £10,304 | £46,414 |
| Profit After Tax | £6,864 | £7,074 | £7,458 | £7,852 | £8,346 | £37,595 |
| Change In Property Value | £4,999 | £5,099 | £10,402 | £13,522 | £14,199 | £48,221 |
| Net Return | £11,863 | £12,173 | £17,860 | £21,375 | £22,545 | £85,816 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 49% |
| Total Net Return (%) | 16% | 16% | 24% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change