Flat
TQ5
0 beds
0 baths
Bolton Street, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£1,226
↗ 2%After 5 Years
Change In Property Value
£38,585
↗ 19%After 5 Years
Return On Investment
65%
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 | £10,992 | £11,157 | £11,436 | £11,722 | £12,073 | £57,380 |
| Total Expenses | £11,034 | £11,097 | £11,168 | £11,240 | £11,318 | £55,856 |
| Profit Before Tax | £-42 | £60 | £268 | £482 | £756 | £1,523 |
| Profit After Tax | £-42 | £49 | £217 | £390 | £612 | £1,226 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £11,361 | £38,585 |
| Net Return | £3,958 | £4,129 | £8,540 | £11,210 | £11,973 | £39,811 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 20% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change