Detached
PL7
4 beds
2 baths
Ridge Park, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£67,558
↗ 37%After 5 Years
Change In Property Value
£115,756
↗ 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 | £37,404 | £37,965 | £38,535 | £39,498 | £40,485 | £193,887 |
| Total Expenses | £21,937 | £22,005 | £22,072 | £22,179 | £22,289 | £110,482 |
| Profit Before Tax | £15,467 | £15,960 | £16,462 | £17,319 | £18,197 | £83,405 |
| Profit After Tax | £12,529 | £12,927 | £13,334 | £14,028 | £14,739 | £67,558 |
| Change In Property Value | £11,000 | £22,440 | £29,172 | £30,631 | £22,513 | £115,756 |
| Net Return | £23,529 | £35,367 | £42,506 | £44,659 | £37,253 | £183,314 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 13% | 20% | 23% | 25% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change