Detached PL7 3 beds 2 baths

Greenwood Park Close, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£33,672

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£70,417

↗ 19%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,816	£25,188	£25,818	£26,463	£27,257	£129,543
Total Expenses	£17,463	£17,512	£17,585	£17,661	£17,751	£87,972
Profit Before Tax	£7,353	£7,677	£8,233	£8,802	£9,506	£41,571
Profit After Tax	£5,956	£6,218	£6,668	£7,130	£7,700	£33,672
Change In Property Value	£7,300	£7,446	£15,190	£19,747	£20,734	£70,417
Net Return	£13,256	£13,664	£21,858	£26,877	£28,434	£104,089
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	11%	12%	19%	23%	24%	90%

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