Detached
PL7
3 beds
2 baths
Springwood Close, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£42,025
↗ 29%After 5 Years
Change In Property Value
£86,815
↗ 19%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,600 | £31,059 | £31,835 | £32,631 | £33,610 | £159,736 |
| Total Expenses | £21,414 | £21,471 | £21,560 | £21,650 | £21,759 | £107,853 |
| Profit Before Tax | £9,186 | £9,588 | £10,276 | £10,981 | £11,852 | £51,883 |
| Profit After Tax | £7,441 | £7,766 | £8,324 | £8,895 | £9,600 | £42,025 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £25,563 | £86,815 |
| Net Return | £16,441 | £16,946 | £27,051 | £33,240 | £35,162 | £128,840 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 11% | 12% | 19% | 23% | 24% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change