Detached
GL15
4 beds
4 baths
With Separate Two Bedroom Detached Cottage, Blakeney Hill, Blakeney GL15
South West, England · GL15
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£33,649
↗ 11%After 5 Years
Change In Property Value
£189,419
↗ 21%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,500 | £41,107 | £41,724 | £42,767 | £43,836 | £209,935 |
| Total Expenses | £33,508 | £33,581 | £33,653 | £33,767 | £33,885 | £168,393 |
| Profit Before Tax | £6,993 | £7,527 | £8,071 | £9,000 | £9,951 | £41,542 |
| Profit After Tax | £5,664 | £6,097 | £6,538 | £7,290 | £8,061 | £33,649 |
| Change In Property Value | £18,000 | £36,720 | £47,736 | £50,123 | £36,840 | £189,419 |
| Net Return | £23,664 | £42,817 | £54,274 | £57,413 | £44,901 | £223,068 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 8% | 14% | 18% | 19% | 15% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change