Detached
PL7
3 beds
2 baths
Greenwood Park Close, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£44,097
↗ 38%After 5 Years
Change In Property Value
£76,820
↗ 21%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,816 | £25,188 | £25,566 | £26,205 | £26,860 | £128,636 |
| Total Expenses | £14,725 | £14,775 | £14,823 | £14,898 | £14,974 | £74,195 |
| Profit Before Tax | £10,091 | £10,413 | £10,743 | £11,308 | £11,887 | £54,441 |
| Profit After Tax | £8,173 | £8,435 | £8,702 | £9,159 | £9,628 | £44,097 |
| Change In Property Value | £7,300 | £14,892 | £19,360 | £20,328 | £14,941 | £76,820 |
| Net Return | £15,473 | £23,327 | £28,061 | £29,487 | £24,569 | £120,917 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change