Flat
PL19
2 beds
1 bath
Chapel View, Brentor, Tavistock PL19
Initial Investment
£159,515First YearProfit From Rental Income
£47,083
↗ 30%After 5 Years
Change In Property Value
£59,571
↗ 20%After 5 Years
Return On Investment
67%
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 | £27,180 | £27,724 | £28,417 | £29,127 | £29,855 | £142,303 |
| Total Expenses | £16,619 | £16,719 | £16,831 | £16,946 | £17,062 | £84,176 |
| Profit Before Tax | £10,561 | £11,005 | £11,586 | £12,181 | £12,794 | £58,127 |
| Profit After Tax | £8,555 | £8,914 | £9,384 | £9,867 | £10,363 | £47,083 |
| Change In Property Value | £5,999 | £6,119 | £12,483 | £16,228 | £18,743 | £59,571 |
| Net Return | £14,554 | £15,033 | £21,867 | £26,094 | £29,106 | £106,654 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 30% |
| Total Net Return (%) | 9% | 9% | 14% | 16% | 18% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change