Detached PL7 3 beds 2 baths

Grange Road, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£144,250First Year

Profit From Rental Income

After 5 Years

£41,550

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£85,851

↗ 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	£30,264	£30,718	£31,486	£32,273	£33,241	£157,982
Total Expenses	£21,182	£21,239	£21,326	£21,416	£21,523	£106,686
Profit Before Tax	£9,082	£9,479	£10,160	£10,857	£11,718	£51,296
Profit After Tax	£7,357	£7,678	£8,229	£8,794	£9,491	£41,550
Change In Property Value	£8,900	£9,078	£18,519	£24,075	£25,279	£85,851
Net Return	£16,257	£16,756	£26,748	£32,869	£34,770	£127,401
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	11%	12%	19%	23%	24%	88%

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