Semi Detached
PL7
2 beds
1 bath
Molesworth Road, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£20,078
↗ 22%After 5 Years
Change In Property Value
£56,912
↗ 19%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,288 | £18,562 | £19,026 | £19,502 | £20,087 | £95,466 |
| Total Expenses | £14,033 | £14,072 | £14,129 | £14,188 | £14,257 | £70,678 |
| Profit Before Tax | £4,255 | £4,490 | £4,897 | £5,314 | £5,830 | £24,788 |
| Profit After Tax | £3,447 | £3,637 | £3,967 | £4,305 | £4,723 | £20,078 |
| Change In Property Value | £5,900 | £6,018 | £12,277 | £15,960 | £16,758 | £56,912 |
| Net Return | £9,347 | £9,655 | £16,244 | £20,264 | £21,480 | £76,990 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 23% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change