Terraced TQ5 2 beds 1 bath

Milton Street, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£8,137

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£48,221

↗ 19%After 5 Years

Return On Investment

74%

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	£13,248	£13,447	£13,783	£14,127	£14,551	£69,156
Total Expenses	£11,742	£11,773	£11,817	£11,863	£11,916	£59,110
Profit Before Tax	£1,506	£1,674	£1,966	£2,265	£2,636	£10,046
Profit After Tax	£1,220	£1,356	£1,592	£1,834	£2,135	£8,137
Change In Property Value	£4,999	£5,099	£10,402	£13,522	£14,199	£48,221
Net Return	£6,219	£6,455	£11,994	£15,357	£16,333	£56,358
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	16%	20%	21%	74%

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