Detached PL2 3 beds 2 baths

Dixon Place, Stoke PL2

South West, England · PL2

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£28,280

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£50,512

↗ 21%After 5 Years

Return On Investment

108%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,320	£16,565	£16,813	£17,234	£17,664	£84,596
Total Expenses	£9,854	£9,891	£9,926	£9,979	£10,032	£49,682
Profit Before Tax	£6,466	£6,674	£6,887	£7,255	£7,632	£34,914
Profit After Tax	£5,237	£5,406	£5,579	£5,877	£6,182	£28,280
Change In Property Value	£4,800	£9,792	£12,730	£13,366	£9,824	£50,512
Net Return	£10,037	£15,198	£18,308	£19,243	£16,006	£78,792
Return From Rental Income (%)	7%	7%	8%	8%	8%	39%
Total Net Return (%)	14%	21%	25%	26%	22%	108%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change