Detached
PL7
4 beds
3 baths
Lynmouth Close, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£44,493
↗ 29%After 5 Years
Change In Property Value
£91,638
↗ 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 | £32,304 | £32,789 | £33,608 | £34,448 | £35,482 | £168,631 |
| Total Expenses | £22,576 | £22,636 | £22,729 | £22,824 | £22,938 | £113,702 |
| Profit Before Tax | £9,728 | £10,153 | £10,880 | £11,625 | £12,544 | £54,929 |
| Profit After Tax | £7,880 | £8,224 | £8,812 | £9,416 | £10,161 | £44,493 |
| Change In Property Value | £9,500 | £9,690 | £19,768 | £25,698 | £26,983 | £91,638 |
| Net Return | £17,380 | £17,914 | £28,580 | £35,114 | £37,144 | £136,131 |
| 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