Terraced PL5 2 beds 1 bath

Berwick Avenue, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£21,063

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£45,250

↗ 21%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,548	£13,751	£13,957	£14,306	£14,664	£70,227
Total Expenses	£8,772	£8,805	£8,836	£8,881	£8,928	£44,223
Profit Before Tax	£4,776	£4,946	£5,121	£5,425	£5,736	£26,004
Profit After Tax	£3,868	£4,006	£4,148	£4,394	£4,646	£21,063
Change In Property Value	£4,300	£8,772	£11,404	£11,974	£8,801	£45,250
Net Return	£8,168	£12,778	£15,552	£16,368	£13,447	£66,313
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	20%	24%	25%	21%	101%

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