Detached
PL9
3 beds
2 baths
Turnchapel, South Coast Of Devon PL9
South West, England · PL9
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£87,934
↗ 26%After 5 Years
Change In Property Value
£191,958
↗ 19%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £65,676 | £66,661 | £68,328 | £70,036 | £72,137 | £342,838 |
| Total Expenses | £46,544 | £46,654 | £46,832 | £47,013 | £47,234 | £234,278 |
| Profit Before Tax | £19,132 | £20,007 | £21,496 | £23,022 | £24,903 | £108,560 |
| Profit After Tax | £15,497 | £16,206 | £17,412 | £18,648 | £20,171 | £87,934 |
| Change In Property Value | £19,900 | £20,298 | £41,408 | £53,830 | £56,522 | £191,958 |
| Net Return | £35,397 | £36,504 | £58,820 | £72,478 | £76,693 | £279,892 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 10% | 11% | 17% | 21% | 23% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change