Semi Detached PL9 2 beds 1 bath

Shortwood Crescent, Plymstock. PL9

South West, England · PL9

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£14,458

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£47,266

↗ 19%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,700	£14,920	£15,294	£15,676	£16,146	£76,736
Total Expenses	£11,690	£11,724	£11,772	£11,821	£11,879	£58,886
Profit Before Tax	£3,010	£3,197	£3,522	£3,855	£4,267	£17,850
Profit After Tax	£2,438	£2,589	£2,852	£3,122	£3,456	£14,458
Change In Property Value	£4,900	£4,998	£10,196	£13,255	£13,917	£47,266
Net Return	£7,338	£7,587	£13,048	£16,377	£17,374	£61,724
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	18%	22%	23%	83%

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