Semi Detached PL9 4 beds 0 baths

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

South West, England · PL9

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£25,620

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£79,098

↗ 19%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,600	£24,969	£25,593	£26,233	£27,020	£128,415
Total Expenses	£19,227	£19,275	£19,348	£19,423	£19,513	£96,786
Profit Before Tax	£5,373	£5,694	£6,245	£6,810	£7,507	£31,629
Profit After Tax	£4,352	£4,612	£5,058	£5,516	£6,081	£25,620
Change In Property Value	£8,200	£8,364	£17,063	£22,181	£23,290	£79,098
Net Return	£12,552	£12,976	£22,121	£27,697	£29,371	£104,718
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	10%	10%	17%	21%	22%	79%

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