Semi Detached PL7 4 beds 3 baths

Long Meadow, Plympton PL7

South West, England · PL7

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£25,361

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£70,417

↗ 19%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,632	£22,971	£23,546	£24,134	£24,858	£118,142
Total Expenses	£17,245	£17,290	£17,358	£17,428	£17,511	£86,832
Profit Before Tax	£5,387	£5,681	£6,188	£6,706	£7,347	£31,310
Profit After Tax	£4,364	£4,602	£5,012	£5,432	£5,951	£25,361
Change In Property Value	£7,300	£7,446	£15,190	£19,747	£20,734	£70,417
Net Return	£11,664	£12,048	£20,202	£25,179	£26,685	£95,778
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	10%	17%	22%	23%	82%

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