Semi Detached PL9 3 beds 0 baths

"The Peregrine" at Countryside Homes @ Sherford, Plymouth PL9

South West, England · PL9

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£22,237

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£69,452

↗ 19%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,600	£21,924	£22,472	£23,034	£23,725	£112,755
Total Expenses	£16,943	£16,987	£17,052	£17,120	£17,199	£85,301
Profit Before Tax	£4,657	£4,937	£5,420	£5,914	£6,526	£27,454
Profit After Tax	£3,772	£3,999	£4,390	£4,791	£5,286	£22,237
Change In Property Value	£7,200	£7,344	£14,982	£19,476	£20,450	£69,452
Net Return	£10,972	£11,343	£19,372	£24,267	£25,736	£91,690
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	21%	22%	80%

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