Flat
PL5
4 beds
2 baths
Lilford Gardens, West Park PL5
South West, England · PL5
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£94,906
↗ 74%After 5 Years
Change In Property Value
£77,169
↗ 19%After 5 Years
Return On Investment
134%
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 | £44,052 | £44,713 | £45,831 | £46,976 | £48,386 | £229,957 |
| Total Expenses | £22,275 | £22,387 | £22,542 | £22,700 | £22,884 | £112,789 |
| Profit Before Tax | £21,777 | £22,326 | £23,289 | £24,276 | £25,502 | £117,168 |
| Profit After Tax | £17,639 | £18,084 | £18,864 | £19,663 | £20,656 | £94,906 |
| Change In Property Value | £8,000 | £8,160 | £16,646 | £21,640 | £22,722 | £77,169 |
| Net Return | £25,639 | £26,244 | £35,510 | £41,304 | £43,379 | £172,075 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 74% |
| Total Net Return (%) | 20% | 20% | 28% | 32% | 34% | 134% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change