Semi Detached
PL8
3 beds
1 bath
Voss Cottage, Plymouth PL8
South West, England · PL8
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£73,057
↗ 29%After 5 Years
Change In Property Value
£157,849
↗ 21%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £45,756 | £46,442 | £47,139 | £48,317 | £49,525 | £237,180 |
| Total Expenses | £29,207 | £29,288 | £29,368 | £29,496 | £29,628 | £146,987 |
| Profit Before Tax | £16,549 | £17,154 | £17,771 | £18,821 | £19,898 | £90,194 |
| Profit After Tax | £13,405 | £13,895 | £14,395 | £15,245 | £16,117 | £73,057 |
| Change In Property Value | £15,000 | £30,600 | £39,780 | £41,769 | £30,700 | £157,849 |
| Net Return | £28,405 | £44,495 | £54,175 | £57,014 | £46,817 | £230,906 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 11% | 18% | 22% | 23% | 19% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change