Detached
PL6
2 beds
1 bath
Lansdowne Road, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£30,046
↗ 36%After 5 Years
Change In Property Value
£56,815
↗ 21%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,820 | £18,087 | £18,359 | £18,818 | £19,288 | £92,372 |
| Total Expenses | £10,968 | £11,007 | £11,044 | £11,101 | £11,158 | £55,278 |
| Profit Before Tax | £6,852 | £7,080 | £7,314 | £7,717 | £8,130 | £37,094 |
| Profit After Tax | £5,550 | £5,735 | £5,925 | £6,251 | £6,585 | £30,046 |
| Change In Property Value | £5,399 | £11,014 | £14,318 | £15,034 | £11,050 | £56,815 |
| Net Return | £10,949 | £16,749 | £20,243 | £21,285 | £17,635 | £86,861 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change