Detached PL6 3 beds 2 baths

Elmwood Close, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£151,250First Year

Profit From Rental Income

After 5 Years

£39,980

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£89,709

↗ 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	£30,696	£31,156	£31,935	£32,734	£33,716	£160,237
Total Expenses	£22,018	£22,076	£22,165	£22,255	£22,364	£110,879
Profit Before Tax	£8,678	£9,080	£9,771	£10,478	£11,351	£49,358
Profit After Tax	£7,029	£7,355	£7,914	£8,487	£9,195	£39,980
Change In Property Value	£9,300	£9,486	£19,351	£25,157	£26,415	£89,709
Net Return	£16,329	£16,841	£27,266	£33,644	£35,609	£129,689
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	11%	18%	22%	24%	86%

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