Terraced TQ5 4 beds 2 baths

Ferrymans View, Hillhead, Brixham TQ5

South West, England · TQ5

Initial Investment

First Year

£100,482First Year

Profit From Rental Income

After 5 Years

£11,000

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£61,726

↗ 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	£16,956	£17,210	£17,641	£18,082	£18,624	£88,513
Total Expenses	£14,890	£14,927	£14,980	£15,035	£15,100	£74,932
Profit Before Tax	£2,066	£2,284	£2,660	£3,046	£3,524	£13,580
Profit After Tax	£1,674	£1,850	£2,155	£2,467	£2,854	£11,000
Change In Property Value	£6,399	£6,527	£13,315	£17,310	£18,175	£61,726
Net Return	£8,073	£8,377	£15,470	£19,777	£21,029	£72,726
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
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