Terraced
PL7
3 beds
1 bath
Westfield, Plympton PL7
South West, England · PL7
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£24,653
↗ 34%After 5 Years
Change In Property Value
£50,512
↗ 21%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,360 | £15,590 | £15,824 | £16,220 | £16,625 | £79,620 |
| Total Expenses | £9,758 | £9,794 | £9,827 | £9,877 | £9,928 | £49,184 |
| Profit Before Tax | £5,602 | £5,797 | £5,997 | £6,343 | £6,697 | £30,436 |
| Profit After Tax | £4,538 | £4,695 | £4,858 | £5,138 | £5,425 | £24,653 |
| Change In Property Value | £4,800 | £9,792 | £12,730 | £13,366 | £9,824 | £50,512 |
| Net Return | £9,338 | £14,487 | £17,587 | £18,504 | £15,249 | £75,165 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change