Detached PL3 3 beds 2 baths

Whitchurch, Seymour Road, Mannamead, Plymouth, Devon PL3

South West, England · PL3

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£34,076

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£77,169

↗ 19%After 5 Years

Return On Investment

87%

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	£27,466	£28,153	£28,997	£137,812
Total Expenses	£19,010	£19,061	£19,139	£19,218	£19,314	£95,742
Profit Before Tax	£7,390	£7,735	£8,327	£8,934	£9,684	£42,070
Profit After Tax	£5,986	£6,265	£6,745	£7,237	£7,844	£34,076
Change In Property Value	£8,000	£8,160	£16,646	£21,640	£22,722	£77,169
Net Return	£13,986	£14,425	£23,391	£28,877	£30,566	£111,245
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	24%	87%

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