Semi Detached
PL7
3 beds
1 bath
Woodford Ave, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£32,197
↗ 31%After 5 Years
Change In Property Value
£69,454
↗ 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 | £20,460 | £20,767 | £21,078 | £21,605 | £22,145 | £106,056 |
| Total Expenses | £13,164 | £13,207 | £13,248 | £13,311 | £13,376 | £66,307 |
| Profit Before Tax | £7,296 | £7,560 | £7,830 | £8,294 | £8,769 | £39,749 |
| Profit After Tax | £5,910 | £6,124 | £6,342 | £6,718 | £7,103 | £32,197 |
| Change In Property Value | £6,600 | £13,464 | £17,503 | £18,378 | £13,508 | £69,454 |
| Net Return | £12,510 | £19,588 | £23,846 | £25,096 | £20,611 | £101,651 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change