Semi Detached PL3 2 beds 1 bath

Darwin Crescent, Plymouth PL3

South West, England · PL3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£14,796

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£48,231

↗ 19%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,000	£15,225	£15,606	£15,996	£16,476	£78,302
Total Expenses	£11,919	£11,953	£12,002	£12,052	£12,110	£60,035
Profit Before Tax	£3,081	£3,272	£3,604	£3,944	£4,365	£18,267
Profit After Tax	£2,496	£2,651	£2,919	£3,195	£3,536	£14,796
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£7,496	£7,751	£13,323	£16,720	£17,737	£63,027
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	18%	22%	23%	83%

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