Semi Detached PL3 4 beds 2 baths

Crabtree Villas, Crabtree PL3

South West, England · PL3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£34,042

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£78,925

↗ 21%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,500	£22,837	£23,180	£23,760	£24,354	£116,631
Total Expenses	£14,816	£14,862	£14,906	£14,975	£15,045	£74,604
Profit Before Tax	£7,684	£7,976	£8,274	£8,785	£9,309	£42,027
Profit After Tax	£6,224	£6,460	£6,702	£7,116	£7,540	£34,042
Change In Property Value	£7,500	£15,300	£19,890	£20,885	£15,350	£78,925
Net Return	£13,724	£21,760	£26,592	£28,000	£22,890	£112,967
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	11%	18%	22%	23%	19%	94%

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