Detached PL7 3 beds 3 baths

Fairway Gardens, Sparkwell PL7

South West, England · PL7

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£46,922

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£96,452

↗ 19%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,996	£34,506	£35,369	£36,253	£37,340	£177,464
Total Expenses	£23,735	£23,798	£23,895	£23,994	£24,113	£119,535
Profit Before Tax	£10,261	£10,708	£11,474	£12,259	£13,227	£57,929
Profit After Tax	£8,311	£8,674	£9,294	£9,930	£10,714	£46,922
Change In Property Value	£9,999	£10,199	£20,806	£27,048	£28,400	£96,452
Net Return	£18,310	£18,873	£30,100	£36,977	£39,114	£143,374
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	11%	12%	18%	23%	24%	88%

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