Detached PL9 5 beds 0 baths

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

South West, England · PL9

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£47,648

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£106,107

↗ 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	£36,300	£36,844	£37,766	£38,710	£39,871	£189,491
Total Expenses	£25,951	£26,017	£26,120	£26,225	£26,352	£130,666
Profit Before Tax	£10,349	£10,827	£11,646	£12,484	£13,519	£58,825
Profit After Tax	£8,382	£8,770	£9,433	£10,112	£10,950	£47,648
Change In Property Value	£11,000	£11,220	£22,889	£29,755	£31,243	£106,107
Net Return	£19,382	£19,990	£32,322	£39,868	£42,193	£153,755
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	11%	11%	18%	22%	23%	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