Semi Detached PL4 2 beds 1 bath

Thomas Lane, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£11,349

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£32,797

↗ 19%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,149	£11,427	£11,770	£55,939
Total Expenses	£8,316	£8,344	£8,382	£8,421	£8,466	£41,928
Profit Before Tax	£2,400	£2,533	£2,767	£3,007	£3,305	£14,011
Profit After Tax	£1,944	£2,052	£2,241	£2,435	£2,677	£11,349
Change In Property Value	£3,400	£3,468	£7,075	£9,197	£9,657	£32,797
Net Return	£5,344	£5,520	£9,316	£11,633	£12,334	£44,145
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	85%

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