Terraced
TQ5
3 beds
2 baths
Overgang Road, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£11,193
↗ 11%After 5 Years
Change In Property Value
£62,700
↗ 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 | £17,220 | £17,478 | £17,915 | £18,363 | £18,914 | £89,891 |
| Total Expenses | £15,116 | £15,154 | £15,208 | £15,264 | £15,330 | £76,072 |
| Profit Before Tax | £2,104 | £2,325 | £2,707 | £3,099 | £3,584 | £13,819 |
| Profit After Tax | £1,704 | £1,883 | £2,193 | £2,510 | £2,903 | £11,193 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £18,462 | £62,700 |
| Net Return | £8,204 | £8,513 | £15,718 | £20,093 | £21,365 | £73,893 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 21% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change