Detached
PL6
3 beds
1 bath
Spring Park, Woolwell PL6
South West, England · PL6
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£30,457
↗ 27%After 5 Years
Change In Property Value
£69,452
↗ 19%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,760 | £24,116 | £24,719 | £25,337 | £26,097 | £124,030 |
| Total Expenses | £17,159 | £17,206 | £17,277 | £17,350 | £17,437 | £86,429 |
| Profit Before Tax | £6,601 | £6,910 | £7,442 | £7,987 | £8,661 | £37,602 |
| Profit After Tax | £5,347 | £5,597 | £6,028 | £6,470 | £7,015 | £30,457 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £20,450 | £69,452 |
| Net Return | £12,547 | £12,941 | £21,010 | £25,946 | £27,465 | £99,909 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change