Semi Detached
PL2
3 beds
1 bath
Treveneague Gardens, Manadon PL2
South West, England · PL2
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£23,487
↗ 22%After 5 Years
Change In Property Value
£65,594
↗ 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 | £21,084 | £21,400 | £21,935 | £22,484 | £23,158 | £110,061 |
| Total Expenses | £16,098 | £16,141 | £16,205 | £16,271 | £16,349 | £81,064 |
| Profit Before Tax | £4,986 | £5,259 | £5,730 | £6,213 | £6,809 | £28,997 |
| Profit After Tax | £4,039 | £4,260 | £4,641 | £5,032 | £5,515 | £23,487 |
| Change In Property Value | £6,800 | £6,936 | £14,149 | £18,394 | £19,314 | £65,594 |
| Net Return | £10,839 | £11,196 | £18,791 | £23,426 | £24,829 | £89,081 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 10% | 10% | 17% | 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