Semi Detached PL7 4 beds 2 baths

Northolme, School Lane, Plympton St Maurice PL7

South West, England · PL7

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£29,109

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£80,063

↗ 19%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,728	£26,114	£26,767	£27,436	£28,259	£134,304
Total Expenses	£19,538	£19,588	£19,664	£19,742	£19,835	£98,367
Profit Before Tax	£6,190	£6,526	£7,103	£7,694	£8,424	£35,937
Profit After Tax	£5,014	£5,286	£5,753	£6,232	£6,824	£29,109
Change In Property Value	£8,300	£8,466	£17,271	£22,452	£23,574	£80,063
Net Return	£13,314	£13,752	£23,024	£28,684	£30,398	£109,172
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	10%	17%	21%	23%	82%

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