Detached
PL6
3 beds
2 baths
Dunraven Drive, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£47,331
↗ 35%After 5 Years
Change In Property Value
£87,343
↗ 21%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,396 | £27,807 | £28,224 | £28,930 | £29,653 | £142,010 |
| Total Expenses | £16,592 | £16,646 | £16,698 | £16,779 | £16,862 | £83,576 |
| Profit Before Tax | £10,804 | £11,161 | £11,526 | £12,151 | £12,791 | £58,433 |
| Profit After Tax | £8,751 | £9,041 | £9,336 | £9,842 | £10,361 | £47,331 |
| Change In Property Value | £8,300 | £16,932 | £22,012 | £23,112 | £16,987 | £87,343 |
| Net Return | £17,051 | £25,973 | £31,348 | £32,954 | £27,348 | £134,674 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 19% | 23% | 25% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change