Semi Detached
PL6
4 beds
1 bath
Austin Crescent, Eggbuckland PL6
South West, England · PL6
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£29,703
↗ 29%After 5 Years
Change In Property Value
£69,454
↗ 21%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,800 | £20,097 | £20,398 | £20,908 | £21,431 | £102,635 |
| Total Expenses | £13,098 | £13,140 | £13,180 | £13,242 | £13,305 | £65,965 |
| Profit Before Tax | £6,702 | £6,957 | £7,218 | £7,667 | £8,126 | £36,670 |
| Profit After Tax | £5,429 | £5,635 | £5,847 | £6,210 | £6,582 | £29,703 |
| Change In Property Value | £6,600 | £13,464 | £17,503 | £18,378 | £13,508 | £69,454 |
| Net Return | £12,029 | £19,099 | £23,350 | £24,588 | £20,090 | £99,157 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 12% | 18% | 22% | 24% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change