Semi Detached PL9 3 beds 1 bath

Dunstone View, Plymstock PL9

South West, England · PL9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£29,221

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£68,401

↗ 21%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,089	£20,592	£21,106	£101,080
Total Expenses	£12,907	£12,949	£12,989	£13,049	£13,111	£65,005
Profit Before Tax	£6,593	£6,844	£7,101	£7,542	£7,995	£36,075
Profit After Tax	£5,340	£5,544	£5,752	£6,109	£6,476	£29,221
Change In Property Value	£6,500	£13,260	£17,238	£18,100	£13,303	£68,401
Net Return	£11,840	£18,804	£22,990	£24,209	£19,779	£97,622
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	18%	22%	24%	19%	95%

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