Semi Detached PL7 5 beds 3 baths

Dark St Lane, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£29,877

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£81,992

↗ 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	£26,352	£26,747	£27,416	£28,101	£28,944	£137,561
Total Expenses	£19,997	£20,048	£20,126	£20,205	£20,300	£100,676
Profit Before Tax	£6,355	£6,699	£7,290	£7,896	£8,644	£36,885
Profit After Tax	£5,147	£5,426	£5,905	£6,396	£7,002	£29,877
Change In Property Value	£8,500	£8,670	£17,687	£22,993	£24,142	£81,992
Net Return	£13,647	£14,096	£23,592	£29,389	£31,144	£111,869
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