Flat
PL20
2 beds
1 bath
Station Road, Yelverton PL20
Initial Investment
£73,100First YearProfit From Rental Income
£19,331
↗ 26%After 5 Years
Change In Property Value
£29,790
↗ 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 | £13,596 | £13,868 | £14,215 | £14,570 | £14,934 | £71,183 |
| Total Expenses | £9,311 | £9,384 | £9,462 | £9,541 | £9,620 | £47,318 |
| Profit Before Tax | £4,285 | £4,484 | £4,753 | £5,029 | £5,314 | £23,865 |
| Profit After Tax | £3,471 | £3,632 | £3,850 | £4,073 | £4,304 | £19,331 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,790 |
| Net Return | £6,471 | £6,692 | £10,092 | £12,189 | £13,677 | £49,121 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 9% | 9% | 14% | 17% | 19% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change