Terraced
TQ5
4 beds
1 bath
Burton Street, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£9,382
↗ 11%After 5 Years
Change In Property Value
£54,018
↗ 19%After 5 Years
Return On Investment
73%
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 | £14,844 | £15,067 | £15,443 | £15,829 | £16,304 | £77,488 |
| Total Expenses | £13,093 | £13,127 | £13,176 | £13,225 | £13,283 | £65,905 |
| Profit Before Tax | £1,751 | £1,939 | £2,268 | £2,604 | £3,021 | £11,583 |
| Profit After Tax | £1,418 | £1,571 | £1,837 | £2,109 | £2,447 | £9,382 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £15,906 | £54,018 |
| Net Return | £7,018 | £7,283 | £13,489 | £17,258 | £18,353 | £63,401 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 21% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change