Terraced
TQ5
2 beds
2 baths
Ranscombe Road, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£11,641
↗ 11%After 5 Years
Change In Property Value
£64,629
↗ 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 | £17,760 | £18,026 | £18,477 | £18,939 | £19,507 | £92,710 |
| Total Expenses | £15,567 | £15,605 | £15,661 | £15,718 | £15,786 | £78,337 |
| Profit Before Tax | £2,193 | £2,421 | £2,816 | £3,221 | £3,721 | £14,372 |
| Profit After Tax | £1,776 | £1,961 | £2,281 | £2,609 | £3,014 | £11,641 |
| Change In Property Value | £6,700 | £6,834 | £13,941 | £18,124 | £19,030 | £64,629 |
| Net Return | £8,476 | £8,795 | £16,222 | £20,733 | £22,044 | £76,271 |
| 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