Detached
PL9
3 beds
2 baths
Turnchapel, South Coast Of Devon PL9
South West, England · PL9
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£116,406
↗ 34%After 5 Years
Change In Property Value
£209,413
↗ 21%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £65,676 | £66,661 | £67,661 | £69,353 | £71,086 | £340,437 |
| Total Expenses | £39,082 | £39,193 | £39,303 | £39,483 | £39,667 | £196,727 |
| Profit Before Tax | £26,594 | £27,468 | £28,358 | £29,870 | £31,420 | £143,711 |
| Profit After Tax | £21,541 | £22,249 | £22,970 | £24,195 | £25,450 | £116,406 |
| Change In Property Value | £19,900 | £40,596 | £52,775 | £55,414 | £40,729 | £209,413 |
| Net Return | £41,441 | £62,845 | £75,745 | £79,608 | £66,179 | £325,819 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 12% | 18% | 22% | 23% | 19% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change