Detached
PL5
4 beds
2 baths
Lilford Gardens, West Park PL5
South West, England · PL5
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£34,679
↗ 28%After 5 Years
Change In Property Value
£75,240
↗ 19%After 5 Years
Return On Investment
88%
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 | £26,136 | £26,528 | £27,191 | £27,871 | £28,707 | £136,433 |
| Total Expenses | £18,587 | £18,638 | £18,715 | £18,794 | £18,888 | £93,620 |
| Profit Before Tax | £7,549 | £7,890 | £8,477 | £9,077 | £9,819 | £42,813 |
| Profit After Tax | £6,115 | £6,391 | £6,866 | £7,353 | £7,954 | £34,679 |
| Change In Property Value | £7,800 | £7,956 | £16,230 | £21,099 | £22,154 | £75,240 |
| Net Return | £13,915 | £14,347 | £23,096 | £28,452 | £30,108 | £109,918 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change