Flat
PL18
2 beds
1 bath
Providence Place, Calstock PL18
Initial Investment
£93,423First YearProfit From Rental Income
£26,743
↗ 29%After 5 Years
Change In Property Value
£37,725
↗ 20%After 5 Years
Return On Investment
69%
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 | £17,220 | £17,564 | £18,004 | £18,454 | £18,915 | £90,156 |
| Total Expenses | £11,258 | £11,339 | £11,426 | £11,514 | £11,603 | £57,140 |
| Profit Before Tax | £5,962 | £6,226 | £6,578 | £6,939 | £7,312 | £33,016 |
| Profit After Tax | £4,829 | £5,043 | £5,328 | £5,621 | £5,922 | £26,743 |
| Change In Property Value | £3,799 | £3,875 | £7,905 | £10,276 | £11,869 | £37,725 |
| Net Return | £8,628 | £8,918 | £13,233 | £15,897 | £17,792 | £64,468 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change