Semi Detached
PL9
3 beds
1 bath
Stanborough Road, Plymtock PL9
South West, England · PL9
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£16,826
↗ 19%After 5 Years
Change In Property Value
£54,018
↗ 19%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £13,289 | £13,326 | £13,379 | £13,434 | £13,498 | £66,926 |
| Profit Before Tax | £3,511 | £3,726 | £4,099 | £4,482 | £4,955 | £20,773 |
| Profit After Tax | £2,844 | £3,018 | £3,320 | £3,630 | £4,013 | £16,826 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £15,906 | £54,018 |
| Net Return | £8,444 | £8,730 | £14,973 | £18,778 | £19,919 | £70,844 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change