Detached PL9 2 beds 1 bath

Kingfisher Way, Plymouth PL9

South West, England · PL9

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£24,703

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£47,355

↗ 21%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,856	£15,079	£15,305	£15,688	£16,080	£77,007
Total Expenses	£9,225	£9,260	£9,293	£9,341	£9,391	£46,510
Profit Before Tax	£5,631	£5,819	£6,012	£6,346	£6,689	£30,497
Profit After Tax	£4,561	£4,713	£4,870	£5,141	£5,418	£24,703
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£9,061	£13,893	£16,804	£17,671	£14,628	£72,058
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	13%	20%	25%	26%	21%	105%

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