Terraced PL1 4 beds 2 baths

Union Street, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£48,553

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£98,919

↗ 21%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,616	£30,060	£30,511	£31,274	£32,056	£153,517
Total Expenses	£18,584	£18,641	£18,696	£18,783	£18,872	£93,575
Profit Before Tax	£11,032	£11,419	£11,815	£12,491	£13,184	£59,942
Profit After Tax	£8,936	£9,250	£9,570	£10,118	£10,679	£48,553
Change In Property Value	£9,400	£19,176	£24,929	£26,175	£19,239	£98,919
Net Return	£18,336	£28,426	£34,499	£36,293	£29,918	£147,472
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	23%	24%	20%	96%

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