Detached
PL5
4 beds
1 bath
Wolseley Road, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£71,614
↗ 36%After 5 Years
Change In Property Value
£126,269
↗ 21%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,200 | £40,803 | £41,415 | £42,450 | £43,512 | £208,380 |
| Total Expenses | £23,823 | £23,896 | £23,968 | £24,082 | £24,198 | £119,967 |
| Profit Before Tax | £16,377 | £16,907 | £17,447 | £18,369 | £19,313 | £88,413 |
| Profit After Tax | £13,265 | £13,695 | £14,132 | £14,879 | £15,644 | £71,614 |
| Change In Property Value | £11,999 | £24,478 | £31,821 | £33,412 | £24,558 | £126,269 |
| Net Return | £25,264 | £38,172 | £45,954 | £48,291 | £40,202 | £197,883 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 13% | 19% | 23% | 24% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change