Flat
TQ5
2 beds
1 bath
Bella Vista Road, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£54,186
↗ 50%After 5 Years
Change In Property Value
£65,584
↗ 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 | £30,816 | £31,278 | £32,060 | £32,862 | £33,848 | £160,864 |
| Total Expenses | £18,569 | £18,661 | £18,782 | £18,907 | £19,048 | £93,967 |
| Profit Before Tax | £12,247 | £12,617 | £13,278 | £13,955 | £14,800 | £66,896 |
| Profit After Tax | £9,920 | £10,220 | £10,755 | £11,304 | £11,988 | £54,186 |
| Change In Property Value | £6,799 | £6,935 | £14,147 | £18,392 | £19,311 | £65,584 |
| Net Return | £16,719 | £17,155 | £24,902 | £29,695 | £31,299 | £119,770 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 50% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change