Detached
TQ10
2 beds
1 bath
Wellington Square, South Brent TQ10
South West, England · TQ10
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£1,732
↗ 3%After 5 Years
Change In Property Value
£33,761
↗ 19%After 5 Years
Return On Investment
66%
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 | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £8,283 | £8,307 | £8,339 | £8,372 | £8,410 | £41,711 |
| Profit Before Tax | £117 | £219 | £400 | £586 | £817 | £2,138 |
| Profit After Tax | £95 | £177 | £324 | £474 | £662 | £1,732 |
| Change In Property Value | £3,500 | £3,570 | £7,283 | £9,468 | £9,941 | £33,761 |
| Net Return | £3,595 | £3,747 | £7,607 | £9,942 | £10,603 | £35,493 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change