Detached
PL4
1 bed
1 bath
Deptford Place, North Hill PL4
South West, England · PL4
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£14,863
↗ 37%After 5 Years
Change In Property Value
£27,361
↗ 21%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,976 | £9,111 | £9,247 | £9,478 | £9,715 | £46,528 |
| Total Expenses | £5,580 | £5,606 | £5,630 | £5,664 | £5,698 | £28,179 |
| Profit Before Tax | £3,396 | £3,504 | £3,617 | £3,815 | £4,017 | £18,349 |
| Profit After Tax | £2,750 | £2,839 | £2,930 | £3,090 | £3,254 | £14,863 |
| Change In Property Value | £2,600 | £5,304 | £6,895 | £7,240 | £5,321 | £27,361 |
| Net Return | £5,350 | £8,143 | £9,825 | £10,330 | £8,575 | £42,223 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 13% | 20% | 25% | 26% | 21% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change