Terraced
TQ5
2 beds
1 bath
Overgang, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£14,102
↗ 11%After 5 Years
Change In Property Value
£76,204
↗ 19%After 5 Years
Return On Investment
71%
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 | £20,940 | £21,254 | £21,785 | £22,330 | £23,000 | £109,310 |
| Total Expenses | £18,266 | £18,309 | £18,372 | £18,438 | £18,515 | £91,900 |
| Profit Before Tax | £2,674 | £2,946 | £3,413 | £3,892 | £4,484 | £17,410 |
| Profit After Tax | £2,166 | £2,386 | £2,765 | £3,153 | £3,632 | £14,102 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £22,438 | £76,204 |
| Net Return | £10,066 | £10,444 | £19,203 | £24,523 | £26,071 | £90,306 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 21% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change