Semi Detached
PL9
4 beds
3 baths
Capricorn Way, Sharford PL9
South West, England · PL9
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£21,561
↗ 19%After 5 Years
Change In Property Value
£67,523
↗ 19%After 5 Years
Return On Investment
80%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £16,486 | £16,529 | £16,593 | £16,659 | £16,737 | £83,004 |
| Profit Before Tax | £4,514 | £4,786 | £5,255 | £5,735 | £6,329 | £26,618 |
| Profit After Tax | £3,656 | £3,876 | £4,256 | £4,646 | £5,127 | £21,561 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £19,882 | £67,523 |
| Net Return | £10,656 | £11,016 | £18,822 | £23,581 | £25,009 | £89,084 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 23% | 80% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change