Flat PL2 3 beds 1 bath

Treveneague Gardens, Manadon PL2

South West, England · PL2

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£3,763

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£65,594

↗ 19%After 5 Years

Return On Investment

65%

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	£17,568	£17,832	£18,277	£18,734	£19,296	£91,707
Total Expenses	£17,246	£17,319	£17,406	£17,496	£17,595	£87,062
Profit Before Tax	£322	£513	£871	£1,238	£1,702	£4,646
Profit After Tax	£261	£415	£706	£1,003	£1,378	£3,763
Change In Property Value	£6,800	£6,936	£14,149	£18,394	£19,314	£65,594
Net Return	£7,061	£7,351	£14,855	£19,397	£20,692	£69,357
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	18%	19%	65%

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