Flat
PL1
1 bed
1 bath
Endeavour Court, Stoke PL1
South West, England · PL1
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£1,559
↗ 4%After 5 Years
Change In Property Value
£27,009
↗ 19%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,544 | £8,672 | £8,889 | £9,111 | £9,385 | £44,601 |
| Total Expenses | £8,409 | £8,468 | £8,532 | £8,598 | £8,668 | £42,676 |
| Profit Before Tax | £135 | £204 | £357 | £513 | £716 | £1,925 |
| Profit After Tax | £109 | £166 | £289 | £415 | £580 | £1,559 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £7,953 | £27,009 |
| Net Return | £2,909 | £3,022 | £6,115 | £7,989 | £8,533 | £28,568 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 20% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change