Detached
PL6
4 beds
2 baths
Bearsdown Close, Eggbuckland PL6
South West, England · PL6
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£53,858
↗ 35%After 5 Years
Change In Property Value
£98,919
↗ 21%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,020 | £31,485 | £31,958 | £32,757 | £33,575 | £160,795 |
| Total Expenses | £18,724 | £18,783 | £18,841 | £18,931 | £19,024 | £94,303 |
| Profit Before Tax | £12,296 | £12,702 | £13,117 | £13,825 | £14,552 | £66,492 |
| Profit After Tax | £9,960 | £10,289 | £10,625 | £11,199 | £11,787 | £53,858 |
| Change In Property Value | £9,400 | £19,176 | £24,929 | £26,175 | £19,239 | £98,919 |
| Net Return | £19,360 | £29,465 | £35,553 | £37,374 | £31,026 | £152,777 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 19% | 23% | 24% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change