Terraced PL1 3 beds 2 baths

Stokes Lane, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£35,622

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£73,663

↗ 21%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,056	£22,387	£22,723	£23,291	£23,873	£114,329
Total Expenses	£13,967	£14,012	£14,056	£14,124	£14,192	£70,351
Profit Before Tax	£8,089	£8,374	£8,666	£9,167	£9,681	£43,978
Profit After Tax	£6,552	£6,783	£7,020	£7,425	£7,841	£35,622
Change In Property Value	£7,000	£14,280	£18,564	£19,492	£14,327	£73,663
Net Return	£13,552	£21,063	£25,584	£26,918	£22,168	£109,285
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	23%	24%	20%	98%

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