Detached PL6 4 beds 1 bath

Frensham Gardens, Glenholt PL6

South West, England · PL6

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£38,600

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£86,815

↗ 19%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,899	£31,672	£32,622	£155,038
Total Expenses	£21,324	£21,380	£21,466	£21,554	£21,660	£107,383
Profit Before Tax	£8,376	£8,766	£9,433	£10,117	£10,962	£47,655
Profit After Tax	£6,785	£7,100	£7,641	£8,195	£8,879	£38,600
Change In Property Value	£9,000	£9,180	£18,727	£24,345	£25,563	£86,815
Net Return	£15,785	£16,280	£26,368	£32,541	£34,442	£125,415
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	11%	18%	22%	24%	86%

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