Flat
PL6
1 bed
1 bath
Brooklands, Budshead Road, Crownhill PL6
South West, England · PL6
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£13,685
↗ 30%After 5 Years
Change In Property Value
£28,938
↗ 19%After 5 Years
Return On Investment
93%
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 | £11,208 | £11,376 | £11,661 | £11,952 | £12,311 | £58,507 |
| Total Expenses | £8,222 | £8,265 | £8,318 | £8,373 | £8,433 | £41,612 |
| Profit Before Tax | £2,986 | £3,111 | £3,342 | £3,579 | £3,877 | £16,895 |
| Profit After Tax | £2,419 | £2,520 | £2,707 | £2,899 | £3,141 | £13,685 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £8,521 | £28,938 |
| Net Return | £5,419 | £5,580 | £8,949 | £11,014 | £11,662 | £42,624 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 25% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change