Terraced PL1 5 beds 3 baths

Athenaeum Street, The Hoe PL1

South West, England · PL1

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£57,173

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£115,756

↗ 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	£34,656	£35,176	£35,703	£36,596	£37,511	£179,642
Total Expenses	£21,662	£21,726	£21,789	£21,889	£21,991	£109,058
Profit Before Tax	£12,994	£13,450	£13,914	£14,707	£15,520	£70,585
Profit After Tax	£10,525	£10,894	£11,270	£11,913	£12,571	£57,173
Change In Property Value	£11,000	£22,440	£29,172	£30,631	£22,513	£115,756
Net Return	£21,525	£33,334	£40,442	£42,543	£35,084	£172,930
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	18%	22%	24%	19%	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