Flat PL1 3 beds 2 baths

Custom House Lane, The Hoe PL1

South West, England · PL1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£111,270

↗ 52%After 5 Years

Change In Property Value

After 5 Years

£125,400

↗ 19%After 5 Years

Return On Investment

110%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£58,908	£59,792	£61,286	£62,819	£64,703	£307,508
Total Expenses	£33,680	£33,814	£34,006	£34,203	£34,435	£170,138
Profit Before Tax	£25,228	£25,978	£27,280	£28,615	£30,269	£137,370
Profit After Tax	£20,435	£21,042	£22,097	£23,178	£24,518	£111,270
Change In Property Value	£13,000	£13,260	£27,050	£35,166	£36,924	£125,400
Net Return	£33,435	£34,302	£49,147	£58,344	£61,441	£236,669
Return From Rental Income (%)	9%	10%	10%	11%	11%	52%
Total Net Return (%)	15%	16%	23%	27%	28%	110%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change