Flat
PL23
2 beds
1 bath
St Sampsons Terrace, Golant PL23
Initial Investment
£227,649First YearProfit From Rental Income
£64,694
↗ 28%After 5 Years
Change In Property Value
£78,448
↗ 20%After 5 Years
Return On Investment
63%
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 | £35,796 | £36,512 | £37,425 | £38,360 | £39,319 | £187,412 |
| Total Expenses | £21,251 | £21,369 | £21,503 | £21,640 | £21,779 | £107,543 |
| Profit Before Tax | £14,545 | £15,143 | £15,922 | £16,720 | £17,540 | £79,870 |
| Profit After Tax | £11,781 | £12,266 | £12,897 | £13,543 | £14,208 | £64,694 |
| Change In Property Value | £7,900 | £8,058 | £16,438 | £21,370 | £24,682 | £78,448 |
| Net Return | £19,681 | £20,324 | £29,335 | £34,913 | £38,890 | £143,143 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 9% | 9% | 13% | 15% | 17% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change