Semi Detached PL6 3 beds 2 baths

Long Down Gardens, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£28,739

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£67,349

↗ 21%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,780	£20,275	£20,782	£99,525
Total Expenses	£12,716	£12,757	£12,797	£12,857	£12,918	£64,045
Profit Before Tax	£6,484	£6,731	£6,984	£7,418	£7,864	£35,480
Profit After Tax	£5,252	£5,452	£5,657	£6,009	£6,370	£28,739
Change In Property Value	£6,400	£13,056	£16,973	£17,821	£13,099	£67,349
Net Return	£11,652	£18,508	£22,629	£23,830	£19,468	£96,088
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	18%	23%	24%	19%	96%

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