Detached PL5 4 beds 2 baths

Lilford Gardens, West Park PL5

South West, England · PL5

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£35,583

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£77,169

↗ 19%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,796	£27,198	£27,878	£28,575	£29,432	£139,879
Total Expenses	£19,050	£19,101	£19,180	£19,261	£19,357	£95,949
Profit Before Tax	£7,746	£8,097	£8,698	£9,314	£10,075	£43,930
Profit After Tax	£6,275	£6,558	£7,045	£7,544	£8,161	£35,583
Change In Property Value	£8,000	£8,160	£16,646	£21,640	£22,722	£77,169
Net Return	£14,275	£14,718	£23,692	£29,185	£30,883	£112,752
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	11%	11%	18%	23%	24%	88%

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