Terraced
PL2
4 beds
2 baths
Browning Road, Milehouse PL2
South West, England · PL2
View property listing
Initial Investment
£91,225First YearProfit From Rental Income
£30,605
↗ 34%After 5 Years
Change In Property Value
£61,772
↗ 21%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,780 | £19,062 | £19,348 | £19,831 | £20,327 | £97,348 |
| Total Expenses | £11,821 | £11,862 | £11,901 | £11,960 | £12,020 | £59,564 |
| Profit Before Tax | £6,959 | £7,200 | £7,447 | £7,872 | £8,307 | £37,784 |
| Profit After Tax | £5,636 | £5,832 | £6,032 | £6,376 | £6,729 | £30,605 |
| Change In Property Value | £5,870 | £11,975 | £15,567 | £16,346 | £12,014 | £61,772 |
| Net Return | £11,506 | £17,807 | £21,599 | £22,722 | £18,743 | £92,377 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change