Terraced
PL6
2 beds
1 bath
Butler Close, Southway, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£18,183
↗ 31%After 5 Years
Change In Property Value
£41,041
↗ 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 | £12,096 | £12,277 | £12,462 | £12,773 | £13,092 | £62,701 |
| Total Expenses | £7,984 | £8,014 | £8,043 | £8,085 | £8,127 | £40,253 |
| Profit Before Tax | £4,112 | £4,263 | £4,419 | £4,688 | £4,965 | £22,448 |
| Profit After Tax | £3,331 | £3,453 | £3,579 | £3,798 | £4,022 | £18,183 |
| Change In Property Value | £3,900 | £7,956 | £10,343 | £10,860 | £7,982 | £41,041 |
| Net Return | £7,231 | £11,409 | £13,922 | £14,658 | £12,004 | £59,223 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 12% | 19% | 23% | 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