Detached PL4 1 bed 1 bath

Deptford Place, North Hill PL4

South West, England · PL4

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£11,154

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£25,080

↗ 19%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,976	£9,111	£9,338	£9,572	£9,859	£46,856
Total Expenses	£6,555	£6,580	£6,614	£6,648	£6,688	£33,085
Profit Before Tax	£2,421	£2,530	£2,725	£2,924	£3,171	£13,771
Profit After Tax	£1,961	£2,050	£2,207	£2,368	£2,569	£11,154
Change In Property Value	£2,600	£2,652	£5,410	£7,033	£7,385	£25,080
Net Return	£4,561	£4,702	£7,617	£9,401	£9,954	£36,234
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	11%	12%	19%	24%	25%	91%

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