Flat PL2 3 beds 4 baths

Clarendon House, Stoke PL2

South West, England · PL2

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£27,914

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£73,663

↗ 21%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,696	£22,021	£22,352	£22,911	£23,483	£112,463
Total Expenses	£15,431	£15,513	£15,587	£15,685	£15,785	£78,002
Profit Before Tax	£6,265	£6,508	£6,764	£7,225	£7,698	£34,461
Profit After Tax	£5,075	£5,272	£5,479	£5,853	£6,236	£27,914
Change In Property Value	£7,000	£14,280	£18,564	£19,492	£14,327	£73,663
Net Return	£12,075	£19,552	£24,043	£25,345	£20,562	£101,577
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	11%	18%	22%	23%	19%	92%

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