Semi Detached PL6 3 beds 2 baths

Long Down Gardens, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£19,532

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£61,735

↗ 19%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£15,116	£15,156	£15,216	£15,277	£15,349	£76,113
Profit Before Tax	£4,084	£4,332	£4,759	£5,198	£5,740	£24,113
Profit After Tax	£3,308	£3,509	£3,855	£4,210	£4,649	£19,532
Change In Property Value	£6,400	£6,528	£13,317	£17,312	£18,178	£61,735
Net Return	£9,708	£10,037	£17,172	£21,523	£22,827	£81,267
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	21%	23%	81%

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