Detached PL6 4 beds 2 baths

Windermere Crescent, Derriford PL6

South West, England · PL6

Initial Investment

First Year

£184,500First Year

Profit From Rental Income

After 5 Years

£48,553

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£108,037

↗ 19%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,960	£37,514	£38,452	£39,414	£40,596	£192,936
Total Expenses	£26,414	£26,481	£26,585	£26,693	£26,821	£132,994
Profit Before Tax	£10,546	£11,033	£11,867	£12,721	£13,775	£59,942
Profit After Tax	£8,542	£8,937	£9,612	£10,304	£11,157	£48,553
Change In Property Value	£11,200	£11,424	£23,305	£30,296	£31,811	£108,037
Net Return	£19,742	£20,361	£32,917	£40,600	£42,969	£156,590
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	11%	18%	22%	23%	85%

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