Semi Detached PL5 3 beds 1 bath

Budshead Road, Plymouth, Devon PL5

South West, England · PL5

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£12,191

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 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	£12,204	£12,387	£12,697	£13,014	£13,405	£63,707
Total Expenses	£9,655	£9,685	£9,727	£9,770	£9,819	£48,656
Profit Before Tax	£2,549	£2,702	£2,970	£3,245	£3,585	£15,050
Profit After Tax	£2,064	£2,189	£2,406	£2,628	£2,904	£12,191
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£6,064	£6,269	£10,729	£13,448	£14,265	£50,775
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