Semi Detached
TQ5
3 beds
2 baths
Heath Road, Brixham, Devon TQ5
South West, England · TQ5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£8,227
↗ 7%After 5 Years
Change In Property Value
£67,523
↗ 19%After 5 Years
Return On Investment
68%
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 | £17,496 | £17,758 | £18,202 | £18,657 | £19,217 | £91,331 |
| Total Expenses | £16,136 | £16,174 | £16,229 | £16,285 | £16,352 | £81,175 |
| Profit Before Tax | £1,360 | £1,585 | £1,974 | £2,372 | £2,865 | £10,156 |
| Profit After Tax | £1,102 | £1,284 | £1,599 | £1,922 | £2,321 | £8,227 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £19,882 | £67,523 |
| Net Return | £8,102 | £8,424 | £16,164 | £20,857 | £22,203 | £75,750 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 20% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change