Detached PL7 4 beds 2 baths

Ridge Park, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£51,849

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£106,107

↗ 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	£37,404	£37,965	£38,914	£39,887	£41,084	£195,254
Total Expenses	£26,062	£26,129	£26,235	£26,343	£26,473	£131,242
Profit Before Tax	£11,342	£11,836	£12,679	£13,544	£14,610	£64,011
Profit After Tax	£9,187	£9,587	£10,270	£10,971	£11,834	£51,849
Change In Property Value	£11,000	£11,220	£22,889	£29,755	£31,243	£106,107
Net Return	£20,187	£20,807	£33,159	£40,726	£43,077	£157,957
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	11%	11%	18%	23%	24%	87%

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