Flat
PL6
2 beds
1 bath
Baytree Close, Glenholt PL6
South West, England · PL6
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£1,011
↗ 2%After 5 Years
Change In Property Value
£27,009
↗ 19%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £8,395 | £8,453 | £8,517 | £8,583 | £8,653 | £42,601 |
| Profit Before Tax | £6 | £73 | £222 | £375 | £574 | £1,248 |
| Profit After Tax | £4 | £59 | £180 | £303 | £465 | £1,011 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £7,953 | £27,009 |
| Net Return | £2,804 | £2,915 | £6,006 | £7,877 | £8,418 | £28,020 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change