Detached
PL7
3 beds
2 baths
Springwood Close, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£54,877
↗ 38%After 5 Years
Change In Property Value
£94,710
↗ 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 | £30,600 | £31,059 | £31,525 | £32,313 | £33,121 | £158,618 |
| Total Expenses | £18,039 | £18,097 | £18,154 | £18,243 | £18,335 | £90,868 |
| Profit Before Tax | £12,561 | £12,962 | £13,371 | £14,070 | £14,786 | £67,750 |
| Profit After Tax | £10,175 | £10,499 | £10,830 | £11,396 | £11,977 | £54,877 |
| Change In Property Value | £9,000 | £18,360 | £23,868 | £25,061 | £18,420 | £94,710 |
| Net Return | £19,175 | £28,859 | £34,698 | £36,458 | £30,397 | £149,587 |
| 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