Detached PL7 3 beds 3 baths

Fairway Gardens, Sparkwell PL7

South West, England · PL7

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£61,201

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£105,222

↗ 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	£33,996	£34,506	£35,024	£35,899	£36,797	£176,221
Total Expenses	£19,985	£20,049	£20,111	£20,209	£20,309	£100,664
Profit Before Tax	£14,011	£14,457	£14,913	£15,690	£16,487	£75,557
Profit After Tax	£11,349	£11,710	£12,079	£12,709	£13,355	£61,201
Change In Property Value	£9,999	£20,398	£26,517	£27,843	£20,465	£105,222
Net Return	£21,348	£32,108	£38,597	£40,552	£33,819	£166,424
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	13%	20%	24%	25%	21%	102%

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