Detached
PL6
3 beds
2 baths
Lansdowne Road, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£38,376
↗ 36%After 5 Years
Change In Property Value
£71,558
↗ 21%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,440 | £22,777 | £23,118 | £23,696 | £24,289 | £116,320 |
| Total Expenses | £13,684 | £13,730 | £13,774 | £13,842 | £13,912 | £68,942 |
| Profit Before Tax | £8,757 | £9,047 | £9,344 | £9,854 | £10,376 | £47,378 |
| Profit After Tax | £7,093 | £7,328 | £7,569 | £7,982 | £8,405 | £38,376 |
| Change In Property Value | £6,800 | £13,872 | £18,034 | £18,935 | £13,917 | £71,558 |
| Net Return | £13,893 | £21,200 | £25,602 | £26,917 | £22,322 | £109,934 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change