Semi Detached PL9 4 beds 0 baths

"The Willow" at 116 Hercules Rd, Plymouth PL9

South West, England · PL9

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£38,863

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£89,448

↗ 21%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,500	£25,883	£26,271	£26,928	£27,601	£132,181
Total Expenses	£16,724	£16,775	£16,824	£16,900	£16,978	£84,202
Profit Before Tax	£8,776	£9,107	£9,447	£10,027	£10,622	£47,979
Profit After Tax	£7,108	£7,377	£7,652	£8,122	£8,604	£38,863
Change In Property Value	£8,500	£17,340	£22,542	£23,669	£17,397	£89,448
Net Return	£15,608	£24,717	£30,194	£31,791	£26,001	£128,311
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	11%	18%	22%	23%	19%	93%

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