Terraced TQ5 2 beds 1 bath

King Street, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£79,150First Year

Profit From Rental Income

After 5 Years

£8,510

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£49,967

↗ 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	£13,728	£13,934	£14,282	£14,639	£15,079	£71,662
Total Expenses	£12,149	£12,181	£12,226	£12,273	£12,328	£61,156
Profit Before Tax	£1,579	£1,753	£2,056	£2,366	£2,751	£10,506
Profit After Tax	£1,279	£1,420	£1,665	£1,917	£2,228	£8,510
Change In Property Value	£5,180	£5,284	£10,779	£14,012	£14,713	£49,967
Net Return	£6,459	£6,704	£12,444	£15,929	£16,941	£58,477
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