Terraced
PL6
3 beds
1 bath
Lundy Close, Southway PL6
South West, England · PL6
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£11,431
↗ 21%After 5 Years
Change In Property Value
£34,726
↗ 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 | £11,160 | £11,327 | £11,611 | £11,901 | £12,258 | £58,257 |
| Total Expenses | £8,758 | £8,786 | £8,825 | £8,865 | £8,911 | £44,144 |
| Profit Before Tax | £2,403 | £2,542 | £2,786 | £3,036 | £3,347 | £14,113 |
| Profit After Tax | £1,946 | £2,059 | £2,256 | £2,459 | £2,711 | £11,431 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £10,225 | £34,726 |
| Net Return | £5,546 | £5,731 | £9,747 | £12,197 | £12,936 | £46,157 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 24% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change