Flat
PL9
3 beds
1 bath
Sherford Road, Elburton PL9
South West, England · PL9
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£18,607
↗ 14%After 5 Years
Change In Property Value
£77,159
↗ 19%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £20,268 | £20,350 | £20,454 | £20,560 | £20,680 | £102,312 |
| Profit Before Tax | £3,732 | £4,010 | £4,515 | £5,033 | £5,681 | £22,972 |
| Profit After Tax | £3,023 | £3,248 | £3,657 | £4,077 | £4,602 | £18,607 |
| Change In Property Value | £7,999 | £8,159 | £16,644 | £21,638 | £22,719 | £77,159 |
| Net Return | £11,022 | £11,407 | £20,302 | £25,714 | £27,321 | £95,766 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 21% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change