Semi Detached PL3 4 beds 1 bath

Whittington Street, Pennycomequick PL3

South West, England · PL3

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£25,958

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£80,063

↗ 19%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,900	£25,274	£25,905	£26,553	£27,350	£129,981
Total Expenses	£19,455	£19,504	£19,578	£19,654	£19,744	£97,935
Profit Before Tax	£5,445	£5,770	£6,327	£6,899	£7,606	£32,047
Profit After Tax	£4,410	£4,673	£5,125	£5,588	£6,161	£25,958
Change In Property Value	£8,300	£8,466	£17,271	£22,452	£23,574	£80,063
Net Return	£12,710	£13,139	£22,396	£28,040	£29,735	£106,021
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	21%	22%	79%

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