Flat
PL6
3 beds
1 bath
Shirburn Road, Eggbuckland PL6
South West, England · PL6
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£801
↗ 1%After 5 Years
Change In Property Value
£50,160
↗ 19%After 5 Years
Return On Investment
64%
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 | £13,428 | £13,629 | £13,970 | £14,319 | £14,749 | £70,096 |
| Total Expenses | £13,658 | £13,724 | £13,801 | £13,880 | £13,966 | £69,030 |
| Profit Before Tax | £-230 | £-95 | £169 | £439 | £783 | £1,066 |
| Profit After Tax | £-230 | £-95 | £137 | £356 | £634 | £801 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £14,770 | £50,160 |
| Net Return | £4,970 | £5,209 | £10,957 | £14,422 | £15,404 | £50,961 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 19% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change