Detached
PL6
3 beds
2 baths
Dunraven Drive, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£35,456
↗ 27%After 5 Years
Change In Property Value
£80,063
↗ 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 | £27,396 | £27,807 | £28,502 | £29,215 | £30,091 | £143,011 |
| Total Expenses | £19,705 | £19,757 | £19,838 | £19,920 | £20,018 | £99,238 |
| Profit Before Tax | £7,691 | £8,050 | £8,665 | £9,295 | £10,073 | £43,773 |
| Profit After Tax | £6,230 | £6,520 | £7,018 | £7,529 | £8,159 | £35,456 |
| Change In Property Value | £8,300 | £8,466 | £17,271 | £22,452 | £23,574 | £80,063 |
| Net Return | £14,530 | £14,986 | £24,289 | £29,981 | £31,734 | £115,519 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change