Semi Detached PL7 3 beds 1 bath

The Dell, Plympton PL7

South West, England · PL7

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£31,670

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£68,401

↗ 21%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,148	£20,450	£20,757	£21,276	£21,808	£104,439
Total Expenses	£12,972	£13,014	£13,055	£13,118	£13,182	£65,341
Profit Before Tax	£7,176	£7,436	£7,702	£8,158	£8,626	£39,098
Profit After Tax	£5,813	£6,023	£6,238	£6,608	£6,987	£31,670
Change In Property Value	£6,500	£13,260	£17,238	£18,100	£13,303	£68,401
Net Return	£12,313	£19,283	£23,476	£24,708	£20,291	£100,071
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	23%	24%	20%	98%

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