Terraced TQ5 2 beds 1 bath

Milton Street, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£8,092

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£48,221

↗ 19%After 5 Years

Return On Investment

74%

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	£13,236	£13,435	£13,770	£14,115	£14,538	£69,094
Total Expenses	£11,740	£11,772	£11,816	£11,861	£11,914	£59,104
Profit Before Tax	£1,496	£1,663	£1,954	£2,253	£2,624	£9,990
Profit After Tax	£1,211	£1,347	£1,583	£1,825	£2,125	£8,092
Change In Property Value	£4,999	£5,099	£10,402	£13,522	£14,199	£48,221
Net Return	£6,210	£6,446	£11,985	£15,348	£16,324	£56,313
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	8%	8%	16%	20%	21%	74%

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