Detached
PL6
3 beds
1 bath
Bond Street, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£16,886
↗ 26%After 5 Years
Change In Property Value
£40,514
↗ 19%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £10,218 | £10,250 | £10,296 | £10,343 | £10,398 | £51,505 |
| Profit Before Tax | £3,642 | £3,818 | £4,124 | £4,437 | £4,826 | £20,846 |
| Profit After Tax | £2,950 | £3,092 | £3,340 | £3,594 | £3,909 | £16,886 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £11,929 | £40,514 |
| Net Return | £7,150 | £7,376 | £12,080 | £14,955 | £15,838 | £57,399 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change