Terraced PL5 2 beds 1 bath

Westbury Close, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£17,280

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£37,884

↗ 21%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,340	£11,510	£11,683	£11,975	£12,274	£58,782
Total Expenses	£7,426	£7,455	£7,483	£7,522	£7,563	£37,448
Profit Before Tax	£3,915	£4,055	£4,200	£4,453	£4,711	£21,334
Profit After Tax	£3,171	£3,285	£3,402	£3,607	£3,816	£17,280
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£6,771	£10,629	£12,949	£13,631	£11,184	£55,164
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	12%	19%	24%	25%	20%	100%

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