Detached
PL9
3 beds
0 baths
"The Kingfisher" at Hercules Road, Sherford, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£40,758
↗ 36%After 5 Years
Change In Property Value
£75,768
↗ 21%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,760 | £24,116 | £24,478 | £25,090 | £25,717 | £123,162 |
| Total Expenses | £14,459 | £14,507 | £14,554 | £14,625 | £14,699 | £72,844 |
| Profit Before Tax | £9,301 | £9,609 | £9,925 | £10,465 | £11,019 | £50,318 |
| Profit After Tax | £7,534 | £7,784 | £8,039 | £8,477 | £8,925 | £40,758 |
| Change In Property Value | £7,200 | £14,688 | £19,094 | £20,049 | £14,736 | £75,768 |
| Net Return | £14,734 | £22,472 | £27,133 | £28,526 | £23,661 | £116,526 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change