Terraced
TQ5
2 beds
1 bath
Bella Vista Road, Brixham TQ5
South West, England · TQ5
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£11,805
↗ 11%After 5 Years
Change In Property Value
£65,584
↗ 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 | £18,012 | £18,282 | £18,739 | £19,208 | £19,784 | £94,025 |
| Total Expenses | £15,789 | £15,827 | £15,884 | £15,941 | £16,010 | £79,451 |
| Profit Before Tax | £2,223 | £2,455 | £2,856 | £3,266 | £3,774 | £14,574 |
| Profit After Tax | £1,801 | £1,989 | £2,313 | £2,646 | £3,057 | £11,805 |
| Change In Property Value | £6,799 | £6,935 | £14,147 | £18,392 | £19,311 | £65,584 |
| Net Return | £8,600 | £8,923 | £16,460 | £21,037 | £22,368 | £77,389 |
| 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