Semi Detached
PL3
4 beds
1 bath
Whittington Street, Pennycomequick PL3
South West, England · PL3
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£37,899
↗ 28%After 5 Years
Change In Property Value
£87,343
↗ 21%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,900 | £25,274 | £25,653 | £26,294 | £26,951 | £129,071 |
| Total Expenses | £16,343 | £16,392 | £16,441 | £16,515 | £16,592 | £82,283 |
| Profit Before Tax | £8,557 | £8,881 | £9,212 | £9,779 | £10,360 | £46,789 |
| Profit After Tax | £6,931 | £7,194 | £7,462 | £7,921 | £8,391 | £37,899 |
| Change In Property Value | £8,300 | £16,932 | £22,012 | £23,112 | £16,987 | £87,343 |
| Net Return | £15,231 | £24,126 | £29,473 | £31,033 | £25,379 | £125,242 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 19% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change