Detached PL8 3 beds 2 baths

Newton Hill, Newton Ferrers, South Devon PL8

South West, England · PL8

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£56,831

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£120,577

↗ 19%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,880	£42,508	£43,571	£44,660	£46,000	£218,619
Total Expenses	£29,485	£29,559	£29,676	£29,796	£29,941	£148,457
Profit Before Tax	£12,395	£12,949	£13,895	£14,864	£16,059	£70,162
Profit After Tax	£10,040	£10,489	£11,255	£12,040	£13,008	£56,831
Change In Property Value	£12,500	£12,750	£26,010	£33,813	£35,504	£120,577
Net Return	£22,540	£23,239	£37,265	£45,853	£48,512	£177,408
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	23%	86%

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