Terraced
PL1
3 beds
1 bath
Cornwall Street, Devonport, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£23,746
↗ 33%After 5 Years
Change In Property Value
£50,512
↗ 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 | £15,120 | £15,347 | £15,577 | £15,966 | £16,366 | £78,376 |
| Total Expenses | £9,734 | £9,769 | £9,802 | £9,852 | £9,902 | £49,060 |
| Profit Before Tax | £5,386 | £5,578 | £5,775 | £6,115 | £6,463 | £29,316 |
| Profit After Tax | £4,363 | £4,518 | £4,677 | £4,953 | £5,235 | £23,746 |
| Change In Property Value | £4,800 | £9,792 | £12,730 | £13,366 | £9,824 | £50,512 |
| Net Return | £9,163 | £14,310 | £17,407 | £18,319 | £15,059 | £74,258 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change