Semi Detached PL7 5 beds 3 baths

Dark St Lane, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£42,083

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£89,448

↗ 21%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,352	£26,747	£27,148	£27,827	£28,523	£136,598
Total Expenses	£16,810	£16,862	£16,912	£16,990	£17,071	£84,644
Profit Before Tax	£9,542	£9,886	£10,237	£10,837	£11,452	£51,954
Profit After Tax	£7,729	£8,007	£8,292	£8,778	£9,276	£42,083
Change In Property Value	£8,500	£17,340	£22,542	£23,669	£17,397	£89,448
Net Return	£16,229	£25,347	£30,834	£32,447	£26,673	£131,531
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	18%	22%	24%	19%	96%

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