Terraced
TQ5
3 beds
1 bath
Higher Street, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£8,540
↗ 11%After 5 Years
Change In Property Value
£50,150
↗ 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 | £13,776 | £13,983 | £14,332 | £14,691 | £15,131 | £71,913 |
| Total Expenses | £12,191 | £12,223 | £12,269 | £12,316 | £12,371 | £61,370 |
| Profit Before Tax | £1,585 | £1,759 | £2,063 | £2,375 | £2,761 | £10,543 |
| Profit After Tax | £1,284 | £1,425 | £1,671 | £1,924 | £2,236 | £8,540 |
| Change In Property Value | £5,199 | £5,303 | £10,818 | £14,064 | £14,767 | £50,150 |
| Net Return | £6,483 | £6,728 | £12,489 | £15,987 | £17,003 | £58,690 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 21% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change