Detached
PL6
3 beds
2 baths
Southway Lane, Roborough PL6
South West, England · PL6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£42,567
↗ 36%After 5 Years
Change In Property Value
£78,925
↗ 21%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,756 | £25,127 | £25,504 | £26,142 | £26,795 | £128,325 |
| Total Expenses | £15,041 | £15,091 | £15,139 | £15,213 | £15,289 | £75,773 |
| Profit Before Tax | £9,715 | £10,036 | £10,365 | £10,929 | £11,506 | £52,552 |
| Profit After Tax | £7,869 | £8,130 | £8,396 | £8,852 | £9,320 | £42,567 |
| Change In Property Value | £7,500 | £15,300 | £19,890 | £20,885 | £15,350 | £78,925 |
| Net Return | £15,369 | £23,430 | £28,286 | £29,737 | £24,670 | £121,492 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change