Semi Detached PL9 3 beds 1 bath

Dunstone View, Plymstock PL9

South West, England · PL9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£19,870

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£62,700

↗ 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	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£15,344	£15,385	£15,445	£15,507	£15,580	£77,262
Profit Before Tax	£4,156	£4,407	£4,842	£5,287	£5,838	£24,531
Profit After Tax	£3,366	£3,570	£3,922	£4,283	£4,729	£19,870
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£18,462	£62,700
Net Return	£9,866	£10,200	£17,447	£21,866	£23,191	£82,570
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	21%	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