Semi Detached PL9 3 beds 1 bath

Pomphlett Road, Plymstock, Plymouth PL9

South West, England · PL9

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£27,775

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£65,244

↗ 21%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,600	£18,879	£19,162	£19,641	£20,132	£96,415
Total Expenses	£12,334	£12,375	£12,413	£12,472	£12,531	£62,125
Profit Before Tax	£6,266	£6,504	£6,749	£7,170	£7,601	£34,290
Profit After Tax	£5,075	£5,269	£5,467	£5,807	£6,157	£27,775
Change In Property Value	£6,200	£12,648	£16,442	£17,265	£12,689	£65,244
Net Return	£11,275	£17,917	£21,909	£23,072	£18,846	£93,019
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	12%	18%	23%	24%	19%	96%

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