Terraced
PL1
3 beds
2 baths
Custom House Lane, The Hoe PL1
South West, England · PL1
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£67,949
↗ 31%After 5 Years
Change In Property Value
£136,803
↗ 21%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,956 | £41,570 | £42,194 | £43,249 | £44,330 | £212,299 |
| Total Expenses | £25,509 | £25,583 | £25,656 | £25,772 | £25,891 | £128,411 |
| Profit Before Tax | £15,447 | £15,987 | £16,538 | £17,477 | £18,439 | £83,888 |
| Profit After Tax | £12,512 | £12,950 | £13,396 | £14,156 | £14,936 | £67,949 |
| Change In Property Value | £13,000 | £26,520 | £34,476 | £36,200 | £26,607 | £136,803 |
| Net Return | £25,512 | £39,470 | £47,872 | £50,356 | £41,543 | £204,752 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 12% | 18% | 22% | 23% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change