Terraced
PL5
3 beds
1 bath
Gray Crescent, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£18,381
↗ 32%After 5 Years
Change In Property Value
£39,988
↗ 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 | £11,976 | £12,156 | £12,338 | £12,646 | £12,963 | £62,079 |
| Total Expenses | £7,811 | £7,841 | £7,870 | £7,911 | £7,953 | £39,386 |
| Profit Before Tax | £4,165 | £4,314 | £4,468 | £4,735 | £5,009 | £22,692 |
| Profit After Tax | £3,374 | £3,495 | £3,619 | £3,836 | £4,057 | £18,381 |
| Change In Property Value | £3,800 | £7,752 | £10,078 | £10,581 | £7,777 | £39,988 |
| Net Return | £7,174 | £11,247 | £13,697 | £14,417 | £11,835 | £58,369 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 19% | 24% | 25% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change