Flat
PL2
3 beds
1 bath
West Down Road, Milehouse PL2
South West, England · PL2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£15,436
↗ 22%After 5 Years
Change In Property Value
£48,407
↗ 21%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,256 | £14,470 | £14,687 | £15,054 | £15,430 | £73,897 |
| Total Expenses | £10,826 | £10,897 | £10,960 | £11,038 | £11,119 | £54,840 |
| Profit Before Tax | £3,430 | £3,573 | £3,727 | £4,016 | £4,312 | £19,057 |
| Profit After Tax | £2,778 | £2,894 | £3,019 | £3,253 | £3,492 | £15,436 |
| Change In Property Value | £4,600 | £9,384 | £12,199 | £12,809 | £9,415 | £48,407 |
| Net Return | £7,378 | £12,278 | £15,218 | £16,062 | £12,907 | £63,843 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 18% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change