Detached
PL9
3 beds
2 baths
Reservoir Crescent, Elburton PL9
South West, England · PL9
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£37,185
↗ 36%After 5 Years
Change In Property Value
£69,454
↗ 21%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,780 | £22,107 | £22,438 | £22,999 | £23,574 | £112,899 |
| Total Expenses | £13,296 | £13,341 | £13,384 | £13,451 | £13,519 | £66,991 |
| Profit Before Tax | £8,484 | £8,766 | £9,054 | £9,548 | £10,055 | £45,908 |
| Profit After Tax | £6,872 | £7,100 | £7,334 | £7,734 | £8,145 | £37,185 |
| Change In Property Value | £6,600 | £13,464 | £17,503 | £18,378 | £13,508 | £69,454 |
| Net Return | £13,472 | £20,564 | £24,837 | £26,113 | £21,653 | £106,639 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change