Detached TQ5 1 bed 1 bath

Higher Street, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£2,243

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£38,575

↗ 19%After 5 Years

Return On Investment

67%

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	£9,588	£9,732	£9,975	£10,224	£10,531	£50,051
Total Expenses	£9,392	£9,418	£9,453	£9,489	£9,530	£47,281
Profit Before Tax	£196	£314	£522	£736	£1,001	£2,770
Profit After Tax	£159	£254	£423	£596	£811	£2,243
Change In Property Value	£3,999	£4,079	£8,321	£10,817	£11,358	£38,575
Net Return	£4,158	£4,333	£8,744	£11,413	£12,169	£40,818
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	19%	20%	67%

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