Detached
PL7
4 beds
1 bath
High Park, Ridge Road, Plympton PL7
South West, England · PL7
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£56,739
↗ 29%After 5 Years
Change In Property Value
£115,754
↗ 19%After 5 Years
Return On Investment
87%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,800 | £41,412 | £42,447 | £43,508 | £44,814 | £212,982 |
| Total Expenses | £28,385 | £28,458 | £28,572 | £28,689 | £28,830 | £142,934 |
| Profit Before Tax | £12,415 | £12,954 | £13,875 | £14,819 | £15,983 | £70,048 |
| Profit After Tax | £10,056 | £10,493 | £11,239 | £12,004 | £12,947 | £56,739 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £34,084 | £115,754 |
| Net Return | £22,056 | £22,733 | £36,209 | £44,464 | £47,030 | £172,492 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change