Detached
PL7
4 beds
2 baths
Crossway, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£43,497
↗ 29%After 5 Years
Change In Property Value
£89,709
↗ 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 | £31,620 | £32,094 | £32,897 | £33,719 | £34,731 | £165,061 |
| Total Expenses | £22,111 | £22,170 | £22,261 | £22,354 | £22,466 | £111,361 |
| Profit Before Tax | £9,509 | £9,924 | £10,636 | £11,365 | £12,265 | £53,699 |
| Profit After Tax | £7,702 | £8,039 | £8,615 | £9,206 | £9,935 | £43,497 |
| Change In Property Value | £9,300 | £9,486 | £19,351 | £25,157 | £26,415 | £89,709 |
| Net Return | £17,002 | £17,525 | £27,967 | £34,363 | £36,349 | £133,206 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 11% | 12% | 18% | 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