Detached PL5 4 beds 1 bath

Wolseley Road, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£198,482First Year

Profit From Rental Income

After 5 Years

£54,463

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£115,744

↗ 19%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,200	£40,803	£41,823	£42,869	£44,155	£209,849
Total Expenses	£28,323	£28,395	£28,508	£28,623	£28,762	£142,611
Profit Before Tax	£11,877	£12,408	£13,316	£14,246	£15,392	£67,239
Profit After Tax	£9,620	£10,051	£10,786	£11,539	£12,468	£54,463
Change In Property Value	£11,999	£12,239	£24,968	£32,458	£34,081	£115,744
Net Return	£21,619	£22,290	£35,753	£43,997	£46,548	£170,207
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	11%	11%	18%	22%	23%	86%

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