Terraced PL6 2 beds 1 bath

Frewin Gardens, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£16,600

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£37,884

↗ 21%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,160	£11,327	£11,497	£11,785	£12,079	£57,849
Total Expenses	£7,408	£7,437	£7,464	£7,503	£7,543	£37,355
Profit Before Tax	£3,753	£3,891	£4,033	£4,282	£4,536	£20,494
Profit After Tax	£3,040	£3,151	£3,267	£3,468	£3,674	£16,600
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£6,640	£10,495	£12,814	£13,493	£11,042	£54,484
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	25%	20%	99%

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