Semi Detached PL7 3 beds 1 bath

Lucas Lane, Plympton, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£19,694

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£55,948

↗ 19%After 5 Years

Return On Investment

84%

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	£17,976	£18,246	£18,702	£19,169	£19,744	£93,837
Total Expenses	£13,803	£13,842	£13,898	£13,956	£14,024	£69,523
Profit Before Tax	£4,173	£4,404	£4,804	£5,213	£5,720	£24,314
Profit After Tax	£3,380	£3,567	£3,891	£4,223	£4,633	£19,694
Change In Property Value	£5,800	£5,916	£12,069	£15,689	£16,474	£55,948
Net Return	£9,180	£9,483	£15,960	£19,912	£21,107	£75,642
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	23%	84%

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