Terraced
PL4
6 beds
1 bath
Woodside, Greenbank, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£66,500
↗ 34%After 5 Years
Change In Property Value
£125,227
↗ 21%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,676 | £39,256 | £39,845 | £40,841 | £41,862 | £200,480 |
| Total Expenses | £23,512 | £23,582 | £23,651 | £23,761 | £23,874 | £118,381 |
| Profit Before Tax | £15,164 | £15,674 | £16,194 | £17,080 | £17,988 | £82,099 |
| Profit After Tax | £12,283 | £12,696 | £13,117 | £13,835 | £14,570 | £66,500 |
| Change In Property Value | £11,900 | £24,276 | £31,559 | £33,137 | £24,356 | £125,227 |
| Net Return | £24,183 | £36,972 | £44,676 | £46,971 | £38,926 | £191,728 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 12% | 19% | 23% | 24% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change