Semi Detached
PL9
2 beds
0 baths
"The Fulmar" at Countryside Homes @ Sherford, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£22,954
↗ 29%After 5 Years
Change In Property Value
£54,721
↗ 21%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,834 | £16,072 | £16,473 | £16,885 | £80,864 |
| Total Expenses | £10,426 | £10,461 | £10,495 | £10,546 | £10,598 | £52,526 |
| Profit Before Tax | £5,175 | £5,373 | £5,576 | £5,927 | £6,287 | £28,338 |
| Profit After Tax | £4,191 | £4,352 | £4,517 | £4,801 | £5,093 | £22,954 |
| Change In Property Value | £5,200 | £10,608 | £13,790 | £14,480 | £10,643 | £54,721 |
| Net Return | £9,391 | £14,960 | £18,307 | £19,281 | £15,735 | £77,675 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change