Terraced PL4 6 beds 2 baths

Headland Park, North Hill PL4

South West, England · PL4

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£30,187

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£58,930

↗ 21%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,754	£19,223	£19,704	£94,362
Total Expenses	£11,329	£11,369	£11,407	£11,465	£11,523	£57,094
Profit Before Tax	£6,875	£7,108	£7,347	£7,759	£8,180	£37,268
Profit After Tax	£5,568	£5,757	£5,951	£6,284	£6,626	£30,187
Change In Property Value	£5,600	£11,424	£14,851	£15,594	£11,461	£58,930
Net Return	£11,168	£17,181	£20,802	£21,878	£18,088	£89,118
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	13%	20%	24%	25%	21%	103%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change