Detached
PL9
3 beds
1 bath
Stanborough Road, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£20,505
↗ 27%After 5 Years
Change In Property Value
£48,231
↗ 19%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £12,069 | £12,105 | £12,158 | £12,211 | £12,275 | £60,818 |
| Profit Before Tax | £4,431 | £4,642 | £5,009 | £5,384 | £5,848 | £25,314 |
| Profit After Tax | £3,589 | £3,760 | £4,057 | £4,361 | £4,737 | £20,505 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £14,201 | £48,231 |
| Net Return | £8,589 | £8,860 | £14,461 | £17,886 | £18,939 | £68,735 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 11% | 12% | 19% | 24% | 25% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change