Detached
PL7
3 beds
3 baths
Fairway Gardens, Sparkwell PL7
South West, England · PL7
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£44,968
↗ 29%After 5 Years
Change In Property Value
£92,603
↗ 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 | £32,640 | £33,130 | £33,958 | £34,807 | £35,851 | £170,385 |
| Total Expenses | £22,808 | £22,868 | £22,962 | £23,058 | £23,173 | £114,869 |
| Profit Before Tax | £9,832 | £10,261 | £10,996 | £11,749 | £12,678 | £55,516 |
| Profit After Tax | £7,964 | £8,312 | £8,907 | £9,517 | £10,269 | £44,968 |
| Change In Property Value | £9,600 | £9,792 | £19,976 | £25,968 | £27,267 | £92,603 |
| Net Return | £17,564 | £18,104 | £28,882 | £35,485 | £37,536 | £137,571 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 11% | 12% | 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