Semi Detached PL6 2 beds 1 bath

The Heathers, Woolwell PL6

South West, England · PL6

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£12,091

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 19%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£10,092	£10,122	£10,165	£10,209	£10,260	£50,847
Profit Before Tax	£2,508	£2,667	£2,944	£3,228	£3,580	£14,927
Profit After Tax	£2,032	£2,160	£2,385	£2,615	£2,900	£12,091
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£6,232	£6,444	£11,124	£13,976	£14,829	£52,604
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	22%	23%	82%

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