Terraced PL7 3 beds 1 bath

Westfield, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£21,307

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£44,198

↗ 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	£13,440	£13,642	£13,846	£14,192	£14,547	£69,667
Total Expenses	£8,601	£8,633	£8,664	£8,709	£8,755	£43,363
Profit Before Tax	£4,839	£5,008	£5,182	£5,483	£5,792	£26,305
Profit After Tax	£3,920	£4,057	£4,198	£4,441	£4,691	£21,307
Change In Property Value	£4,200	£8,568	£11,138	£11,695	£8,596	£44,198
Net Return	£8,120	£12,625	£15,336	£16,137	£13,287	£65,504
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	13%	20%	24%	25%	21%	102%

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