Flat
PL26
2 beds
1 bath
London Apprentice, St. Austell PL26
Initial Investment
£120,200First YearProfit From Rental Income
£36,014
↗ 30%After 5 Years
Change In Property Value
£47,665
↗ 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 | £21,756 | £22,191 | £22,746 | £23,315 | £23,897 | £113,905 |
| Total Expenses | £13,698 | £13,787 | £13,886 | £13,986 | £14,087 | £69,444 |
| Profit Before Tax | £8,058 | £8,404 | £8,860 | £9,328 | £9,810 | £44,461 |
| Profit After Tax | £6,527 | £6,807 | £7,177 | £7,556 | £7,946 | £36,014 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £11,327 | £11,703 | £17,165 | £20,540 | £22,943 | £83,678 |
| 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