Semi Detached PL5 3 beds 1 bath

Vinstone Way, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£19,913

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£46,302

↗ 21%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,416	£13,617	£13,821	£14,167	£14,521	£69,543
Total Expenses	£8,920	£8,953	£8,983	£9,028	£9,074	£44,959
Profit Before Tax	£4,496	£4,665	£4,838	£5,139	£5,447	£24,584
Profit After Tax	£3,642	£3,778	£3,919	£4,162	£4,412	£19,913
Change In Property Value	£4,400	£8,976	£11,669	£12,252	£9,005	£46,302
Net Return	£8,042	£12,754	£15,588	£16,415	£13,417	£66,215
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	24%	20%	99%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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