Semi Detached PL9 3 beds 3 baths

Dorado Street, Plymouth PL9

South West, England · PL9

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£18,179

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£57,877

↗ 19%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£14,203	£14,241	£14,297	£14,355	£14,423	£71,520
Profit Before Tax	£3,798	£4,029	£4,429	£4,840	£5,347	£22,443
Profit After Tax	£3,076	£3,263	£3,588	£3,920	£4,331	£18,179
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,042	£57,877
Net Return	£9,076	£9,383	£16,073	£20,150	£21,373	£76,056
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	22%	23%	81%

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