Flat PO8 4 beds 2 baths

Coldhill Lane, Lovedean PO8

South East, England · PO8

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£42,275

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£106,428

↗ 14%After 5 Years

Return On Investment

59%

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	£45,000	£45,675	£46,817	£47,987	£49,427	£234,906
Total Expenses	£36,256	£36,370	£36,527	£36,688	£36,874	£182,715
Profit Before Tax	£8,744	£9,305	£10,290	£11,299	£12,552	£52,191
Profit After Tax	£7,082	£7,537	£8,335	£9,153	£10,168	£42,275
Change In Property Value	£7,500	£7,575	£22,952	£31,521	£36,880	£106,428
Net Return	£14,582	£15,112	£31,287	£40,674	£47,047	£148,703
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	6%	6%	12%	16%	19%	59%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change