Semi Detached
PL6
3 beds
1 bath
Shirburn Road, Eggbuckland PL6
South West, England · PL6
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£15,473
↗ 19%After 5 Years
Change In Property Value
£50,160
↗ 19%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £12,376 | £12,410 | £12,461 | £12,512 | £12,573 | £62,332 |
| Profit Before Tax | £3,225 | £3,424 | £3,769 | £4,123 | £4,562 | £19,102 |
| Profit After Tax | £2,612 | £2,773 | £3,053 | £3,340 | £3,695 | £15,473 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £14,770 | £50,160 |
| Net Return | £7,812 | £8,077 | £13,873 | £17,406 | £18,465 | £65,633 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change