Detached
PL7
4 beds
3 baths
Lynmouth Close, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£58,059
↗ 38%After 5 Years
Change In Property Value
£99,971
↗ 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 | £32,304 | £32,789 | £33,280 | £34,112 | £34,965 | £167,451 |
| Total Expenses | £19,014 | £19,074 | £19,134 | £19,228 | £19,324 | £95,773 |
| Profit Before Tax | £13,290 | £13,714 | £14,146 | £14,885 | £15,642 | £71,678 |
| Profit After Tax | £10,765 | £11,108 | £11,459 | £12,057 | £12,670 | £58,059 |
| Change In Property Value | £9,500 | £19,380 | £25,194 | £26,454 | £19,443 | £99,971 |
| Net Return | £20,265 | £30,488 | £36,653 | £38,510 | £32,113 | £158,030 |
| 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