Flat
PL21
2 beds
1 bath
Fore Street, Ugborough PL21
Initial Investment
£166,350First YearProfit From Rental Income
£48,948
↗ 29%After 5 Years
Change In Property Value
£61,567
↗ 20%After 5 Years
Return On Investment
66%
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 | £28,092 | £28,654 | £29,370 | £30,104 | £30,857 | £147,078 |
| Total Expenses | £17,108 | £17,211 | £17,325 | £17,443 | £17,560 | £86,647 |
| Profit Before Tax | £10,984 | £11,443 | £12,045 | £12,662 | £13,297 | £60,430 |
| Profit After Tax | £8,897 | £9,269 | £9,756 | £10,256 | £10,770 | £48,948 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £19,371 | £61,567 |
| Net Return | £15,097 | £15,593 | £22,657 | £27,027 | £30,141 | £110,515 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 9% | 9% | 14% | 16% | 18% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change