Terraced PL4 2 beds 1 bath

Winston Avenue, Mutley PL4

South West, England · PL4

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£29,042

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£56,826

↗ 21%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,556	£17,819	£18,087	£18,539	£19,002	£91,003
Total Expenses	£10,943	£10,982	£11,019	£11,074	£11,131	£55,149
Profit Before Tax	£6,613	£6,838	£7,068	£7,464	£7,871	£35,854
Profit After Tax	£5,357	£5,539	£5,725	£6,046	£6,375	£29,042
Change In Property Value	£5,400	£11,016	£14,321	£15,037	£11,052	£56,826
Net Return	£10,757	£16,555	£20,046	£21,083	£17,428	£85,868
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	13%	20%	24%	25%	21%	103%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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