Detached
PL5
4 beds
2 baths
Lilford Gardens, West Park PL5
South West, England · PL5
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£47,018
↗ 37%After 5 Years
Change In Property Value
£84,186
↗ 21%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,796 | £27,198 | £27,606 | £28,296 | £29,003 | £138,899 |
| Total Expenses | £16,050 | £16,102 | £16,153 | £16,233 | £16,314 | £80,852 |
| Profit Before Tax | £10,746 | £11,096 | £11,453 | £12,063 | £12,689 | £58,047 |
| Profit After Tax | £8,705 | £8,987 | £9,277 | £9,771 | £10,278 | £47,018 |
| Change In Property Value | £8,000 | £16,320 | £21,216 | £22,277 | £16,373 | £84,186 |
| Net Return | £16,705 | £25,307 | £30,493 | £32,048 | £26,652 | £131,204 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change