Detached GL17 3 beds 1 bath

Church Road, Longhope GL17

South West, England · GL17

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£88,370

↗ 80%After 5 Years

Change In Property Value

After 5 Years

£67,523

↗ 19%After 5 Years

Return On Investment

140%

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	£38,556	£39,134	£40,113	£41,116	£42,349	£201,268
Total Expenses	£18,242	£18,311	£18,420	£18,531	£18,665	£92,169
Profit Before Tax	£20,314	£20,823	£21,693	£22,585	£23,684	£109,099
Profit After Tax	£16,454	£16,867	£17,571	£18,293	£19,184	£88,370
Change In Property Value	£7,000	£7,140	£14,566	£18,935	£19,882	£67,523
Net Return	£23,454	£24,007	£32,137	£37,229	£39,066	£155,893
Return From Rental Income (%)	15%	15%	16%	16%	17%	80%
Total Net Return (%)	21%	22%	29%	34%	35%	140%

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