Detached
PL8
3 beds
2 baths
Bridgend, Newton Ferrers, South Devon PL8
South West, England · PL8
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£70,951
↗ 27%After 5 Years
Change In Property Value
£149,515
↗ 19%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £51,924 | £52,703 | £54,020 | £55,371 | £57,032 | £271,050 |
| Total Expenses | £36,441 | £36,530 | £36,672 | £36,818 | £36,995 | £183,456 |
| Profit Before Tax | £15,483 | £16,173 | £17,348 | £18,553 | £20,037 | £87,594 |
| Profit After Tax | £12,542 | £13,100 | £14,052 | £15,028 | £16,230 | £70,951 |
| Change In Property Value | £15,500 | £15,810 | £32,252 | £41,928 | £44,025 | £149,515 |
| Net Return | £28,042 | £28,910 | £46,304 | £56,956 | £60,254 | £220,466 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 23% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change