Semi Detached PL5 3 beds 1 bath

Scott Avenue, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£10,746

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£34,726

↗ 19%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,980	£11,145	£11,423	£11,709	£12,060	£57,317
Total Expenses	£8,740	£8,767	£8,806	£8,846	£8,891	£44,050
Profit Before Tax	£2,241	£2,377	£2,617	£2,863	£3,169	£13,267
Profit After Tax	£1,815	£1,926	£2,120	£2,319	£2,567	£10,746
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£5,415	£5,598	£9,611	£12,057	£12,792	£45,472
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	10%	17%	22%	23%	83%

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