Semi Detached PL2 3 beds 1 bath

Lopes Road, Plymouth, Devon PL2

South West, England · PL2

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£27,013

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£58,930

↗ 21%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,364	£17,624	£17,889	£18,336	£18,794	£90,008
Total Expenses	£11,245	£11,284	£11,321	£11,376	£11,432	£56,658
Profit Before Tax	£6,119	£6,341	£6,568	£6,960	£7,362	£33,350
Profit After Tax	£4,956	£5,136	£5,320	£5,638	£5,963	£27,013
Change In Property Value	£5,600	£11,424	£14,851	£15,594	£11,461	£58,930
Net Return	£10,556	£16,560	£20,171	£21,232	£17,425	£85,944
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	12%	19%	23%	25%	20%	99%

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