Terraced PL2 4 beds 2 baths

Browning Road, Milehouse PL2

South West, England · PL2

Initial Investment

First Year

£91,225First Year

Profit From Rental Income

After 5 Years

£22,191

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£56,623

↗ 19%After 5 Years

Return On Investment

86%

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	£19,538	£20,027	£20,627	£98,034
Total Expenses	£14,023	£14,062	£14,121	£14,180	£14,251	£70,637
Profit Before Tax	£4,757	£4,999	£5,418	£5,846	£6,376	£27,397
Profit After Tax	£3,853	£4,050	£4,388	£4,735	£5,165	£22,191
Change In Property Value	£5,870	£5,987	£12,214	£15,879	£16,673	£56,623
Net Return	£9,723	£10,037	£16,603	£20,614	£21,837	£78,814
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	11%	11%	18%	23%	24%	86%

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