Flat PL3 4 beds 2 baths

Vapron Road, Mannamead PL3

South West, England · PL3

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£62,302

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£135,046

↗ 19%After 5 Years

Return On Investment

85%

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	£52,296	£53,080	£54,407	£55,768	£57,441	£272,992
Total Expenses	£38,731	£38,941	£39,197	£39,459	£39,748	£196,077
Profit Before Tax	£13,565	£14,139	£15,210	£16,309	£17,692	£76,916
Profit After Tax	£10,988	£11,453	£12,320	£13,210	£14,331	£62,302
Change In Property Value	£14,000	£14,280	£29,131	£37,871	£39,764	£135,046
Net Return	£24,988	£25,733	£41,452	£51,081	£54,095	£197,348
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	23%	85%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change