Detached PL9 5 beds 4 baths

Reddicliff Close, Plymouth PL9

South West, England · PL9

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£49,933

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£110,931

↗ 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	£37,956	£38,525	£39,488	£40,476	£41,690	£198,135
Total Expenses	£27,109	£27,177	£27,284	£27,394	£27,526	£136,490
Profit Before Tax	£10,847	£11,348	£12,204	£13,082	£14,164	£61,645
Profit After Tax	£8,786	£9,192	£9,885	£10,596	£11,473	£49,933
Change In Property Value	£11,500	£11,730	£23,929	£31,108	£32,663	£110,931
Net Return	£20,286	£20,922	£33,815	£41,704	£44,136	£160,863
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