Terraced
PL9
2 beds
0 baths
"The Fulmar" at Hercules Road, Sherford, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£24,421
↗ 31%After 5 Years
Change In Property Value
£53,669
↗ 21%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,816 | £16,053 | £16,294 | £16,701 | £17,119 | £81,984 |
| Total Expenses | £10,286 | £10,322 | £10,357 | £10,408 | £10,460 | £51,834 |
| Profit Before Tax | £5,530 | £5,731 | £5,937 | £6,293 | £6,659 | £30,150 |
| Profit After Tax | £4,479 | £4,642 | £4,809 | £5,098 | £5,393 | £24,421 |
| Change In Property Value | £5,100 | £10,404 | £13,525 | £14,201 | £10,438 | £53,669 |
| Net Return | £9,579 | £15,046 | £18,334 | £19,299 | £15,831 | £78,090 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 12% | 19% | 24% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change