Detached PL9 3 beds 1 bath

Broad Park, Plymouth PL9

South West, England · PL9

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£48,522

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£89,448

↗ 21%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,056	£28,477	£28,904	£29,627	£30,367	£145,431
Total Expenses	£16,980	£17,035	£17,088	£17,170	£17,255	£85,527
Profit Before Tax	£11,076	£11,442	£11,816	£12,456	£13,112	£59,903
Profit After Tax	£8,972	£9,268	£9,571	£10,090	£10,621	£48,522
Change In Property Value	£8,500	£17,340	£22,542	£23,669	£17,397	£89,448
Net Return	£17,472	£26,608	£32,113	£33,759	£28,018	£137,970
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
Total Net Return (%)	13%	19%	23%	25%	20%	101%

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