Detached
PL9
3 beds
2 baths
Greenacres, Plymstock, Pymouth PL9
South West, England · PL9
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£25,029
↗ 27%After 5 Years
Change In Property Value
£57,877
↗ 19%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £14,383 | £14,424 | £14,485 | £14,547 | £14,621 | £72,459 |
| Profit Before Tax | £5,418 | £5,673 | £6,115 | £6,567 | £7,127 | £30,899 |
| Profit After Tax | £4,388 | £4,595 | £4,953 | £5,319 | £5,773 | £25,029 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £10,388 | £10,715 | £17,438 | £21,550 | £22,814 | £82,905 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 24% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change