Detached PL9 4 beds 2 baths

Dunstone View, Plymouth PL9

South West, England · PL9

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£45,522

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£84,186

↗ 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	£26,400	£26,796	£27,198	£27,878	£28,575	£136,847
Total Expenses	£16,010	£16,062	£16,113	£16,191	£16,271	£80,647
Profit Before Tax	£10,390	£10,734	£11,085	£11,687	£12,303	£56,200
Profit After Tax	£8,416	£8,694	£8,979	£9,466	£9,966	£45,522
Change In Property Value	£8,000	£16,320	£21,216	£22,277	£16,373	£84,186
Net Return	£16,416	£25,014	£30,195	£31,743	£26,339	£129,708
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