Semi Detached PL7 2 beds 1 bath

Molesworth Road, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£28,550

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£62,087

↗ 21%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£18,841	£19,312	£19,795	£94,797
Total Expenses	£11,820	£11,860	£11,898	£11,956	£12,015	£59,550
Profit Before Tax	£6,468	£6,702	£6,942	£7,356	£7,780	£35,247
Profit After Tax	£5,239	£5,429	£5,623	£5,958	£6,301	£28,550
Change In Property Value	£5,900	£12,036	£15,647	£16,429	£12,075	£62,087
Net Return	£11,139	£17,465	£21,270	£22,387	£18,377	£90,638
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	12%	19%	23%	24%	20%	99%

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