Terraced PL9 2 beds 0 baths

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

South West, England · PL9

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£17,098

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£49,195

↗ 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	£15,816	£16,053	£16,455	£16,866	£17,372	£82,562
Total Expenses	£12,199	£12,234	£12,285	£12,337	£12,398	£61,453
Profit Before Tax	£3,617	£3,819	£4,170	£4,529	£4,974	£21,109
Profit After Tax	£2,930	£3,094	£3,377	£3,668	£4,029	£17,098
Change In Property Value	£5,100	£5,202	£10,612	£13,796	£14,485	£49,195
Net Return	£8,030	£8,296	£13,990	£17,464	£18,514	£66,294
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