Detached
PL6
3 beds
2 baths
Elmwood Close, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£53,286
↗ 35%After 5 Years
Change In Property Value
£97,867
↗ 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 | £30,696 | £31,156 | £31,624 | £32,414 | £33,225 | £159,115 |
| Total Expenses | £18,531 | £18,590 | £18,647 | £18,736 | £18,828 | £93,331 |
| Profit Before Tax | £12,165 | £12,567 | £12,977 | £13,678 | £14,397 | £65,785 |
| Profit After Tax | £9,854 | £10,179 | £10,512 | £11,079 | £11,662 | £53,286 |
| Change In Property Value | £9,300 | £18,972 | £24,664 | £25,897 | £19,034 | £97,867 |
| Net Return | £19,154 | £29,151 | £35,175 | £36,976 | £30,696 | £151,152 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| 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