Detached PL2 3 beds 2 baths

Dixon Place, Stoke PL2

South West, England · PL2

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£21,427

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£46,301

↗ 19%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,320	£16,565	£16,979	£17,403	£17,925	£85,193
Total Expenses	£11,654	£11,690	£11,742	£11,796	£11,858	£58,740
Profit Before Tax	£4,666	£4,875	£5,237	£5,608	£6,067	£26,453
Profit After Tax	£3,779	£3,949	£4,242	£4,542	£4,914	£21,427
Change In Property Value	£4,800	£4,896	£9,988	£12,984	£13,633	£46,301
Net Return	£8,579	£8,845	£14,230	£17,527	£18,548	£67,728
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	12%	12%	19%	24%	25%	93%

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