Semi Detached PL6 2 beds 1 bath

The Heathers, Woolwell PL6

South West, England · PL6

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£18,132

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£44,198

↗ 21%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£8,517	£8,548	£8,578	£8,620	£8,664	£42,927
Profit Before Tax	£4,083	£4,241	£4,403	£4,685	£4,974	£22,386
Profit After Tax	£3,307	£3,435	£3,567	£3,795	£4,029	£18,132
Change In Property Value	£4,200	£8,568	£11,138	£11,695	£8,596	£44,198
Net Return	£7,507	£12,003	£14,705	£15,490	£12,625	£62,330
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	12%	19%	23%	24%	20%	97%

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