Detached
PL7
4 beds
2 baths
Crossway, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£56,777
↗ 38%After 5 Years
Change In Property Value
£97,867
↗ 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 | £31,620 | £32,094 | £32,576 | £33,390 | £34,225 | £163,905 |
| Total Expenses | £18,623 | £18,683 | £18,742 | £18,834 | £18,928 | £93,810 |
| Profit Before Tax | £12,997 | £13,411 | £13,834 | £14,557 | £15,297 | £70,095 |
| Profit After Tax | £10,527 | £10,863 | £11,206 | £11,791 | £12,391 | £56,777 |
| Change In Property Value | £9,300 | £18,972 | £24,664 | £25,897 | £19,034 | £97,867 |
| Net Return | £19,827 | £29,835 | £35,869 | £37,688 | £31,425 | £154,644 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| 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