Terraced TQ10 3 beds 1 bath

Church Street, South Brent TQ10

South West, England · TQ10

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£5,341

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 19%After 5 Years

Return On Investment

72%

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	£10,404	£10,560	£10,824	£11,095	£11,428	£54,310
Total Expenses	£9,475	£9,503	£9,540	£9,578	£9,622	£47,717
Profit Before Tax	£929	£1,058	£1,284	£1,517	£1,806	£6,593
Profit After Tax	£752	£857	£1,040	£1,229	£1,463	£5,341
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£4,752	£4,937	£9,364	£12,049	£12,824	£43,925
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	8%	8%	15%	20%	21%	72%

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