Flat
PL21
3 beds
1 bath
Belmont Road, Ivybridge, Devon PL21
Initial Investment
£117,525First YearProfit From Rental Income
£35,077
↗ 30%After 5 Years
Change In Property Value
£46,672
↗ 20%After 5 Years
Return On Investment
70%
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 | £21,300 | £21,726 | £22,269 | £22,826 | £23,397 | £111,518 |
| Total Expenses | £13,454 | £13,542 | £13,640 | £13,739 | £13,839 | £68,213 |
| Profit Before Tax | £7,846 | £8,184 | £8,630 | £9,087 | £9,558 | £43,304 |
| Profit After Tax | £6,356 | £6,629 | £6,990 | £7,360 | £7,742 | £35,077 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £14,684 | £46,672 |
| Net Return | £11,056 | £11,423 | £16,770 | £20,074 | £22,426 | £81,748 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 10% | 14% | 17% | 19% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change