Detached
PL3
3 beds
2 baths
Whitchurch, Seymour Road, Mannamead, Plymouth, Devon PL3
South West, England · PL3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£45,522
↗ 35%After 5 Years
Change In Property Value
£84,186
↗ 21%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,400 | £26,796 | £27,198 | £27,878 | £28,575 | £136,847 |
| Total Expenses | £16,010 | £16,062 | £16,113 | £16,191 | £16,271 | £80,647 |
| Profit Before Tax | £10,390 | £10,734 | £11,085 | £11,687 | £12,303 | £56,200 |
| Profit After Tax | £8,416 | £8,694 | £8,979 | £9,466 | £9,966 | £45,522 |
| Change In Property Value | £8,000 | £16,320 | £21,216 | £22,277 | £16,373 | £84,186 |
| Net Return | £16,416 | £25,014 | £30,195 | £31,743 | £26,339 | £129,708 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 19% | 23% | 25% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change