Detached
TQ10
3 beds
1 bath
Church Street, South Brent TQ10
South West, England · TQ10
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£13,612
↗ 15%After 5 Years
Change In Property Value
£57,877
↗ 19%After 5 Years
Return On Investment
76%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £14,083 | £14,119 | £14,173 | £14,227 | £14,292 | £70,893 |
| Profit Before Tax | £2,718 | £2,933 | £3,306 | £3,688 | £4,161 | £16,805 |
| Profit After Tax | £2,201 | £2,376 | £2,678 | £2,987 | £3,370 | £13,612 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £8,201 | £8,496 | £15,162 | £19,218 | £20,412 | £71,489 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change