Flat
PL6
2 beds
1 bath
Baytree Close, Glenholt PL6
South West, England · PL6
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£8,866
↗ 21%After 5 Years
Change In Property Value
£27,009
↗ 19%After 5 Years
Return On Investment
83%
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 | £10,464 | £10,621 | £10,886 | £11,159 | £11,493 | £54,624 |
| Total Expenses | £8,601 | £8,663 | £8,732 | £8,803 | £8,879 | £43,678 |
| Profit Before Tax | £1,863 | £1,958 | £2,154 | £2,355 | £2,614 | £10,945 |
| Profit After Tax | £1,509 | £1,586 | £1,745 | £1,908 | £2,117 | £8,866 |
| Change In Property Value | £2,800 | £2,856 | £5,826 | £7,574 | £7,953 | £27,009 |
| Net Return | £4,309 | £4,442 | £7,571 | £9,482 | £10,070 | £35,875 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change