Detached
PL9
3 beds
1 bath
Stanborough Road, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£30,039
↗ 36%After 5 Years
Change In Property Value
£56,826
↗ 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 | £17,820 | £18,087 | £18,359 | £18,818 | £19,288 | £92,372 |
| Total Expenses | £10,969 | £11,008 | £11,046 | £11,102 | £11,160 | £55,286 |
| Profit Before Tax | £6,851 | £7,079 | £7,313 | £7,715 | £8,128 | £37,086 |
| Profit After Tax | £5,549 | £5,734 | £5,923 | £6,249 | £6,584 | £30,039 |
| Change In Property Value | £5,400 | £11,016 | £14,321 | £15,037 | £11,052 | £56,826 |
| Net Return | £10,949 | £16,750 | £20,244 | £21,286 | £17,636 | £86,865 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 21% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change