Detached
PL9
3 beds
2 baths
Greenacres, Plymstock, Pymouth PL9
South West, England · PL9
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£33,612
↗ 36%After 5 Years
Change In Property Value
£63,140
↗ 21%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,800 | £20,097 | £20,398 | £20,908 | £21,431 | £102,635 |
| Total Expenses | £12,133 | £12,175 | £12,215 | £12,277 | £12,339 | £61,138 |
| Profit Before Tax | £7,668 | £7,922 | £8,183 | £8,632 | £9,092 | £41,497 |
| Profit After Tax | £6,211 | £6,417 | £6,629 | £6,992 | £7,364 | £33,612 |
| Change In Property Value | £6,000 | £12,240 | £15,912 | £16,708 | £12,280 | £63,140 |
| Net Return | £12,211 | £18,657 | £22,541 | £23,699 | £19,644 | £96,752 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change