Semi Detached PL5 2 beds 1 bath

Ballad Gardens, Plymouth, Devon PL5

South West, England · PL5

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£12,913

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 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	£12,816	£13,008	£13,333	£13,667	£14,077	£66,901
Total Expenses	£10,113	£10,144	£10,187	£10,232	£10,283	£50,960
Profit Before Tax	£2,703	£2,864	£3,146	£3,435	£3,793	£15,942
Profit After Tax	£2,189	£2,320	£2,548	£2,782	£3,073	£12,913
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£6,389	£6,604	£11,288	£14,144	£15,002	£53,426
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	10%	18%	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