Terraced
PL5
2 beds
1 bath
Butt Park Road, Honicknowle, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£16,753
↗ 31%After 5 Years
Change In Property Value
£36,831
↗ 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 | £11,028 | £11,193 | £11,361 | £11,645 | £11,936 | £57,165 |
| Total Expenses | £7,233 | £7,262 | £7,290 | £7,328 | £7,368 | £36,482 |
| Profit Before Tax | £3,795 | £3,931 | £4,072 | £4,317 | £4,568 | £20,683 |
| Profit After Tax | £3,074 | £3,184 | £3,298 | £3,497 | £3,700 | £16,753 |
| Change In Property Value | £3,500 | £7,140 | £9,282 | £9,746 | £7,163 | £36,831 |
| Net Return | £6,574 | £10,324 | £12,580 | £13,243 | £10,864 | £53,584 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 12% | 19% | 24% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change