Terraced PL6 4 beds 1 bath

Bampfylde Way, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£23,894

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£52,616

↗ 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	£15,504	£15,737	£15,973	£16,372	£16,781	£80,366
Total Expenses	£10,094	£10,130	£10,164	£10,214	£10,266	£50,868
Profit Before Tax	£5,410	£5,607	£5,809	£6,158	£6,515	£29,499
Profit After Tax	£4,382	£4,541	£4,705	£4,988	£5,278	£23,894
Change In Property Value	£5,000	£10,200	£13,260	£13,923	£10,233	£52,616
Net Return	£9,382	£14,741	£17,965	£18,911	£15,511	£76,510
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	12%	19%	24%	25%	20%	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