Terraced PL6 2 beds 1 bath

Southway Drive, Plymouth PL6

South West, England · PL6

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£15,552

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£35,769

↗ 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	£10,536	£10,694	£10,854	£11,126	£11,404	£54,614
Total Expenses	£7,022	£7,050	£7,076	£7,114	£7,152	£35,414
Profit Before Tax	£3,514	£3,644	£3,778	£4,012	£4,252	£19,200
Profit After Tax	£2,847	£2,952	£3,060	£3,250	£3,444	£15,552
Change In Property Value	£3,399	£6,934	£9,014	£9,465	£6,957	£35,769
Net Return	£6,246	£9,886	£12,074	£12,714	£10,400	£51,320
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	24%	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