Semi Detached
PL5
3 beds
1 bath
Ashridge Gardens, Honicknowle PL5
South West, England · PL5
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£13,589
↗ 20%After 5 Years
Change In Property Value
£42,443
↗ 19%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,416 | £13,617 | £13,958 | £14,307 | £14,736 | £70,033 |
| Total Expenses | £10,570 | £10,602 | £10,647 | £10,692 | £10,746 | £53,257 |
| Profit Before Tax | £2,846 | £3,016 | £3,311 | £3,614 | £3,990 | £16,777 |
| Profit After Tax | £2,305 | £2,443 | £2,682 | £2,928 | £3,232 | £13,589 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £12,497 | £42,443 |
| Net Return | £6,705 | £6,931 | £11,838 | £14,830 | £15,729 | £56,032 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 23% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change