Terraced
PL7
3 beds
3 baths
Owen Drive, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£27,426
↗ 34%After 5 Years
Change In Property Value
£55,773
↗ 21%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,956 | £17,210 | £17,468 | £17,905 | £18,353 | £87,893 |
| Total Expenses | £10,722 | £10,760 | £10,796 | £10,850 | £10,906 | £54,033 |
| Profit Before Tax | £6,234 | £6,450 | £6,673 | £7,055 | £7,447 | £33,859 |
| Profit After Tax | £5,050 | £5,225 | £5,405 | £5,715 | £6,032 | £27,426 |
| Change In Property Value | £5,300 | £10,812 | £14,056 | £14,758 | £10,847 | £55,773 |
| Net Return | £10,350 | £16,037 | £19,460 | £20,473 | £16,880 | £83,199 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change