Terraced
PL9
2 beds
0 baths
Holebay Close, Plymouth, Devon PL9
South West, England · PL9
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£18,665
↗ 31%After 5 Years
Change In Property Value
£42,093
↗ 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 | £12,396 | £12,582 | £12,771 | £13,090 | £13,417 | £64,256 |
| Total Expenses | £8,175 | £8,206 | £8,235 | £8,277 | £8,321 | £41,213 |
| Profit Before Tax | £4,221 | £4,376 | £4,536 | £4,813 | £5,097 | £23,043 |
| Profit After Tax | £3,419 | £3,545 | £3,674 | £3,898 | £4,128 | £18,665 |
| Change In Property Value | £4,000 | £8,160 | £10,608 | £11,138 | £8,187 | £42,093 |
| Net Return | £7,419 | £11,705 | £14,282 | £15,037 | £12,315 | £60,758 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 12% | 19% | 23% | 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