Semi Detached PL6 4 beds 1 bath

Smallack Drive, Plymouth, Devon PL6

South West, England · PL6

Initial Investment

First Year

£124,982First Year

Profit From Rental Income

After 5 Years

£35,495

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£82,071

↗ 21%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,400	£23,751	£24,107	£24,710	£25,328	£121,296
Total Expenses	£15,387	£15,434	£15,480	£15,551	£15,623	£77,475
Profit Before Tax	£8,013	£8,317	£8,627	£9,159	£9,704	£43,821
Profit After Tax	£6,491	£6,737	£6,988	£7,419	£7,861	£35,495
Change In Property Value	£7,799	£15,910	£20,683	£21,717	£15,962	£82,071
Net Return	£14,290	£22,647	£27,671	£29,136	£23,823	£117,566
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	11%	18%	22%	23%	19%	94%

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