Flat
PL5
3 beds
1 bath
Vicarage Gardens, St Budeaux PL5
South West, England · PL5
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£8,689
↗ 12%After 5 Years
Change In Property Value
£46,301
↗ 19%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,640 | £14,860 | £15,231 | £15,612 | £16,080 | £76,423 |
| Total Expenses | £12,986 | £13,054 | £13,134 | £13,216 | £13,306 | £65,696 |
| Profit Before Tax | £1,654 | £1,806 | £2,097 | £2,396 | £2,775 | £10,727 |
| Profit After Tax | £1,340 | £1,463 | £1,699 | £1,941 | £2,248 | £8,689 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £13,633 | £46,301 |
| Net Return | £6,140 | £6,359 | £11,686 | £14,925 | £15,881 | £54,990 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 22% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change