Detached PL9 1 bed 1 bath

Oreston, Plymouth PL9

South West, England · PL9

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£27,658

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£52,616

↗ 21%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,500	£16,747	£16,999	£17,424	£17,859	£85,529
Total Expenses	£10,194	£10,231	£10,266	£10,319	£10,374	£51,384
Profit Before Tax	£6,306	£6,516	£6,732	£7,104	£7,486	£34,145
Profit After Tax	£5,108	£5,278	£5,453	£5,755	£6,063	£27,658
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£10,108	£15,478	£18,713	£19,678	£16,297	£80,274
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	13%	20%	25%	26%	21%	106%

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