Flat PL4 5 beds 2 baths

Houndiscombe Road, Plymouth, Devon PL4

South West, England · PL4

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£65,224

↗ 51%After 5 Years

Change In Property Value

After 5 Years

£77,169

↗ 19%After 5 Years

Return On Investment

111%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,252	£36,796	£37,716	£38,659	£39,818	£189,240
Total Expenses	£21,495	£21,596	£21,731	£21,869	£22,027	£108,717
Profit Before Tax	£14,757	£15,200	£15,985	£16,790	£17,791	£80,523
Profit After Tax	£11,953	£12,312	£12,948	£13,600	£14,411	£65,224
Change In Property Value	£8,000	£8,160	£16,646	£21,640	£22,722	£77,169
Net Return	£19,953	£20,472	£29,594	£35,240	£37,133	£142,393
Return From Rental Income (%)	9%	10%	10%	11%	11%	51%
Total Net Return (%)	16%	16%	23%	27%	29%	111%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change