Detached PL7 3 beds 2 baths

Elm Grove, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£48,560

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£84,186

↗ 21%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,204	£27,612	£28,026	£28,727	£29,445	£141,014
Total Expenses	£16,090	£16,144	£16,195	£16,276	£16,358	£81,064
Profit Before Tax	£11,114	£11,468	£11,831	£12,451	£13,087	£59,951
Profit After Tax	£9,002	£9,289	£9,583	£10,085	£10,600	£48,560
Change In Property Value	£8,000	£16,320	£21,216	£22,277	£16,373	£84,186
Net Return	£17,002	£25,609	£30,799	£32,362	£26,974	£132,746
Return From Rental Income (%)	7%	7%	7%	8%	8%	38%
Total Net Return (%)	13%	20%	24%	25%	21%	103%

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