Semi Detached PL4 3 beds 2 baths

Mount Gould Avenue, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£17,636

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£48,221

↗ 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	£15,744	£15,980	£16,380	£16,789	£17,293	£82,186
Total Expenses	£11,991	£12,026	£12,077	£12,129	£12,190	£60,413
Profit Before Tax	£3,753	£3,954	£4,303	£4,660	£5,103	£21,773
Profit After Tax	£3,040	£3,203	£3,485	£3,775	£4,133	£17,636
Change In Property Value	£4,999	£5,099	£10,402	£13,522	£14,199	£48,221
Net Return	£8,039	£8,302	£13,887	£17,297	£18,332	£65,857
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	11%	11%	18%	23%	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