Flat
PL1
1 bed
1 bath
Mills Bakery, Royal William Yard, Stonehouse PL1
South West, England · PL1
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£8,077
↗ 14%After 5 Years
Change In Property Value
£35,691
↗ 19%After 5 Years
Return On Investment
77%
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 | £13,824 | £14,031 | £14,382 | £14,742 | £15,184 | £72,163 |
| Total Expenses | £12,222 | £12,324 | £12,434 | £12,547 | £12,665 | £62,191 |
| Profit Before Tax | £1,602 | £1,708 | £1,948 | £2,195 | £2,519 | £9,972 |
| Profit After Tax | £1,297 | £1,383 | £1,578 | £1,778 | £2,040 | £8,077 |
| Change In Property Value | £3,700 | £3,774 | £7,699 | £10,009 | £10,509 | £35,691 |
| Net Return | £4,997 | £5,157 | £9,277 | £11,787 | £12,549 | £43,768 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 22% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change