Terraced
PL7
1 bed
1 bath
Moorland Gardens, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£14,621
↗ 32%After 5 Years
Change In Property Value
£31,559
↗ 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 | £9,600 | £9,744 | £9,890 | £10,137 | £10,391 | £49,762 |
| Total Expenses | £6,285 | £6,312 | £6,336 | £6,372 | £6,408 | £31,712 |
| Profit Before Tax | £3,315 | £3,432 | £3,554 | £3,766 | £3,983 | £18,051 |
| Profit After Tax | £2,685 | £2,780 | £2,879 | £3,050 | £3,226 | £14,621 |
| Change In Property Value | £2,999 | £6,118 | £7,953 | £8,351 | £6,138 | £31,559 |
| Net Return | £5,684 | £8,898 | £10,832 | £11,401 | £9,364 | £46,180 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 19% | 24% | 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