Detached
PL6
3 beds
2 baths
Southway Lane, Roborough PL6
South West, England · PL6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£31,837
↗ 27%After 5 Years
Change In Property Value
£72,346
↗ 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 | £24,756 | £25,127 | £25,756 | £26,399 | £27,191 | £129,230 |
| Total Expenses | £17,854 | £17,902 | £17,976 | £18,051 | £18,141 | £89,924 |
| Profit Before Tax | £6,902 | £7,225 | £7,780 | £8,348 | £9,050 | £39,305 |
| Profit After Tax | £5,591 | £5,852 | £6,301 | £6,762 | £7,331 | £31,837 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £21,302 | £72,346 |
| Net Return | £13,091 | £13,502 | £21,907 | £27,050 | £28,633 | £104,183 |
| 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