Detached
PL8
3 beds
2 baths
Bridgend, Newton Ferrers, South Devon PL8
South West, England · PL8
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£93,107
↗ 36%After 5 Years
Change In Property Value
£163,111
↗ 21%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £51,924 | £52,703 | £53,493 | £54,831 | £56,202 | £269,153 |
| Total Expenses | £30,628 | £30,718 | £30,808 | £30,952 | £31,100 | £154,206 |
| Profit Before Tax | £21,296 | £21,984 | £22,686 | £23,879 | £25,102 | £114,947 |
| Profit After Tax | £17,250 | £17,807 | £18,375 | £19,342 | £20,333 | £93,107 |
| Change In Property Value | £15,500 | £31,620 | £41,106 | £43,161 | £31,724 | £163,111 |
| Net Return | £32,750 | £49,427 | £59,481 | £62,503 | £52,056 | £256,218 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 13% | 19% | 23% | 24% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change