Semi Detached
PL7
3 beds
1 bath
Underlane, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£71,485First YearProfit From Rental Income
£22,318
↗ 31%After 5 Years
Change In Property Value
£49,449
↗ 21%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,568 | £14,787 | £15,008 | £15,384 | £15,768 | £75,514 |
| Total Expenses | £9,516 | £9,551 | £9,583 | £9,631 | £9,680 | £47,961 |
| Profit Before Tax | £5,052 | £5,236 | £5,425 | £5,752 | £6,088 | £27,553 |
| Profit After Tax | £4,092 | £4,241 | £4,394 | £4,659 | £4,931 | £22,318 |
| Change In Property Value | £4,699 | £9,586 | £12,462 | £13,085 | £9,617 | £49,449 |
| Net Return | £8,791 | £13,827 | £16,856 | £17,744 | £14,549 | £71,767 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 12% | 19% | 24% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change