Detached PL7 3 beds 1 bath

Merafield Road, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£34,193

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£71,381

↗ 19%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,164	£25,541	£26,180	£26,834	£27,640	£131,359
Total Expenses	£17,696	£17,745	£17,820	£17,896	£17,988	£89,146
Profit Before Tax	£7,468	£7,796	£8,360	£8,938	£9,652	£42,214
Profit After Tax	£6,049	£6,315	£6,772	£7,240	£7,818	£34,193
Change In Property Value	£7,400	£7,548	£15,398	£20,017	£21,018	£71,381
Net Return	£13,449	£13,863	£22,170	£27,257	£28,836	£105,575
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	11%	12%	19%	23%	24%	89%

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