Semi Detached PL7 3 beds 1 bath

Lynwood Avenue, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£21,230

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£59,806

↗ 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	£19,224	£19,512	£20,000	£20,500	£21,115	£100,352
Total Expenses	£14,722	£14,762	£14,822	£14,882	£14,955	£74,142
Profit Before Tax	£4,502	£4,750	£5,179	£5,618	£6,161	£26,210
Profit After Tax	£3,647	£3,848	£4,195	£4,550	£4,990	£21,230
Change In Property Value	£6,200	£6,324	£12,901	£16,771	£17,610	£59,806
Net Return	£9,847	£10,172	£17,096	£21,322	£22,600	£81,036
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	10%	18%	22%	23%	84%

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