Flat TQ5 2 beds 1 bath

Wren Hill, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£32,973

↗ 48%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 19%After 5 Years

Return On Investment

112%

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	£20,388	£20,694	£21,211	£21,741	£22,394	£106,428
Total Expenses	£12,966	£13,042	£13,137	£13,234	£13,342	£65,720
Profit Before Tax	£7,422	£7,652	£8,074	£8,508	£9,052	£40,708
Profit After Tax	£6,012	£6,198	£6,540	£6,891	£7,332	£32,973
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£10,512	£10,788	£15,904	£19,064	£20,113	£76,381
Return From Rental Income (%)	9%	9%	10%	10%	11%	48%
Total Net Return (%)	15%	16%	23%	28%	29%	112%

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