Flat
TQ10
3 beds
2 baths
Stidston, South Brent TQ10
South West, England · TQ10
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£9,738
↗ 8%After 5 Years
Change In Property Value
£72,346
↗ 19%After 5 Years
Return On Investment
69%
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 | £20,616 | £20,925 | £21,448 | £21,985 | £22,644 | £107,618 |
| Total Expenses | £18,940 | £19,017 | £19,112 | £19,209 | £19,318 | £95,596 |
| Profit Before Tax | £1,676 | £1,909 | £2,336 | £2,775 | £3,326 | £12,023 |
| Profit After Tax | £1,358 | £1,546 | £1,893 | £2,248 | £2,694 | £9,738 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £21,302 | £72,346 |
| Net Return | £8,858 | £9,196 | £17,499 | £22,536 | £23,996 | £82,084 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change