Semi Detached PL7 4 beds 3 baths

Long Meadow, Plympton PL7

South West, England · PL7

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£35,844

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£76,820

↗ 21%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,632	£22,971	£23,316	£23,899	£24,496	£117,315
Total Expenses	£14,507	£14,554	£14,598	£14,667	£14,737	£73,063
Profit Before Tax	£8,125	£8,418	£8,718	£9,232	£9,759	£44,252
Profit After Tax	£6,581	£6,819	£7,061	£7,478	£7,905	£35,844
Change In Property Value	£7,300	£14,892	£19,360	£20,328	£14,941	£76,820
Net Return	£13,881	£21,711	£26,421	£27,805	£22,846	£112,664
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	23%	24%	20%	97%

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