Flat TQ10 3 beds 2 baths

Stidston, South Brent TQ10

South West, England · TQ10

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£2,660

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£72,346

↗ 19%After 5 Years

Return On Investment

63%

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	£18,756	£19,037	£19,513	£20,001	£20,601	£97,909
Total Expenses	£18,754	£18,828	£18,918	£19,011	£19,114	£94,625
Profit Before Tax	£2	£209	£595	£990	£1,487	£3,284
Profit After Tax	£2	£170	£482	£802	£1,205	£2,660
Change In Property Value	£7,500	£7,650	£15,606	£20,288	£21,302	£72,346
Net Return	£7,502	£7,820	£16,088	£21,090	£22,507	£75,006
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	6%	7%	13%	18%	19%	63%

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