Semi Detached PL9 3 beds 0 baths

"The Jackdaw" at Countryside Homes @ Sherford, Plymouth PL9

South West, England · PL9

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£28,257

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£66,297

↗ 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	£18,900	£19,183	£19,471	£19,958	£20,457	£97,970
Total Expenses	£12,525	£12,566	£12,605	£12,664	£12,725	£63,085
Profit Before Tax	£6,375	£6,618	£6,866	£7,294	£7,732	£34,885
Profit After Tax	£5,164	£5,360	£5,562	£5,908	£6,263	£28,257
Change In Property Value	£6,300	£12,852	£16,708	£17,543	£12,894	£66,297
Net Return	£11,464	£18,212	£22,269	£23,451	£19,157	£94,553
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