Flat PL3 4 beds 2 baths

Crabtree Villas, Crabtree PL3

South West, England · PL3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£4,120

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£67,523

↗ 19%After 5 Years

Return On Investment

65%

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	£18,084	£18,355	£18,814	£19,284	£19,863	£94,401
Total Expenses	£17,695	£17,768	£17,857	£17,948	£18,048	£89,315
Profit Before Tax	£389	£587	£958	£1,337	£1,815	£5,086
Profit After Tax	£315	£476	£776	£1,083	£1,470	£4,120
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£7,315	£7,616	£15,341	£20,018	£21,352	£71,643
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	7%	7%	14%	18%	19%	65%

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