Detached
PL9
6 beds
4 baths
Oreston, Plymouth PL9
South West, England · PL9
View property listing
Initial Investment
£318,250First YearProfit From Rental Income
£82,934
↗ 26%After 5 Years
Change In Property Value
£181,347
↗ 19%After 5 Years
Return On Investment
83%
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 | £62,040 | £62,971 | £64,545 | £66,158 | £68,143 | £323,857 |
| Total Expenses | £43,999 | £44,103 | £44,271 | £44,444 | £44,653 | £221,469 |
| Profit Before Tax | £18,042 | £18,868 | £20,274 | £21,715 | £23,491 | £102,388 |
| Profit After Tax | £14,614 | £15,283 | £16,422 | £17,589 | £19,027 | £82,934 |
| Change In Property Value | £18,800 | £19,176 | £39,119 | £50,855 | £53,397 | £181,347 |
| Net Return | £33,414 | £34,459 | £55,541 | £68,444 | £72,425 | £264,282 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 23% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change