Detached
PL8
3 beds
2 baths
Newton Hill, Newton Ferrers, South Devon PL8
South West, England · PL8
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£74,699
↗ 36%After 5 Years
Change In Property Value
£131,541
↗ 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 | £41,880 | £42,508 | £43,146 | £44,224 | £45,330 | £217,089 |
| Total Expenses | £24,797 | £24,873 | £24,947 | £25,065 | £25,186 | £124,868 |
| Profit Before Tax | £17,083 | £17,636 | £18,199 | £19,159 | £20,144 | £92,221 |
| Profit After Tax | £13,837 | £14,285 | £14,741 | £15,519 | £16,317 | £74,699 |
| Change In Property Value | £12,500 | £25,500 | £33,150 | £34,808 | £25,584 | £131,541 |
| Net Return | £26,337 | £39,785 | £47,891 | £50,327 | £41,900 | £206,240 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| 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