Semi Detached PL7 3 beds 1 bath

Underlane, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£71,485First Year

Profit From Rental Income

After 5 Years

£15,571

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£45,327

↗ 19%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,568	£14,787	£15,156	£15,535	£16,001	£76,047
Total Expenses	£11,278	£11,312	£11,359	£11,408	£11,466	£56,824
Profit Before Tax	£3,290	£3,475	£3,797	£4,127	£4,536	£19,223
Profit After Tax	£2,665	£2,815	£3,075	£3,343	£3,674	£15,571
Change In Property Value	£4,699	£4,793	£9,778	£12,711	£13,347	£45,327
Net Return	£7,364	£7,608	£12,853	£16,054	£17,020	£60,898
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	85%

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