Flat
PL3
4 beds
1 bath
Whittington Street, Pennycomequick PL3
South West, England · PL3
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£6,462
↗ 5%After 5 Years
Change In Property Value
£80,063
↗ 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 | £21,444 | £21,766 | £22,310 | £22,868 | £23,554 | £111,941 |
| Total Expenses | £20,610 | £20,688 | £20,785 | £20,885 | £20,996 | £103,963 |
| Profit Before Tax | £834 | £1,078 | £1,525 | £1,983 | £2,558 | £7,978 |
| Profit After Tax | £676 | £873 | £1,235 | £1,606 | £2,072 | £6,462 |
| Change In Property Value | £8,300 | £8,466 | £17,271 | £22,452 | £23,574 | £80,063 |
| Net Return | £8,976 | £9,339 | £18,506 | £24,058 | £25,646 | £86,525 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 19% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change