Flat
PL3
3 beds
2 baths
Milehouse Road, Milehouse PL3
South West, England · PL3
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£42,201
↗ 50%After 5 Years
Change In Property Value
£53,054
↗ 19%After 5 Years
Return On Investment
112%
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 | £24,924 | £25,298 | £25,930 | £26,579 | £27,376 | £130,107 |
| Total Expenses | £15,403 | £15,486 | £15,593 | £15,701 | £15,824 | £78,007 |
| Profit Before Tax | £9,521 | £9,811 | £10,338 | £10,877 | £11,552 | £52,100 |
| Profit After Tax | £7,712 | £7,947 | £8,374 | £8,811 | £9,357 | £42,201 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £15,622 | £53,054 |
| Net Return | £13,212 | £13,557 | £19,818 | £23,688 | £24,979 | £95,254 |
| Return From Rental Income (%) | 9% | 9% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 16% | 16% | 23% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change