Semi Detached PL7 3 beds 1 bath

Wolverwood Lane, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£23,366

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£51,564

↗ 21%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,192	£15,420	£15,651	£16,042	£16,444	£78,749
Total Expenses	£9,902	£9,937	£9,971	£10,020	£10,071	£49,902
Profit Before Tax	£5,290	£5,483	£5,680	£6,022	£6,372	£28,847
Profit After Tax	£4,285	£4,441	£4,601	£4,878	£5,162	£23,366
Change In Property Value	£4,900	£9,996	£12,995	£13,645	£10,029	£51,564
Net Return	£9,185	£14,437	£17,596	£18,522	£15,190	£74,930
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	12%	19%	24%	25%	20%	101%

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