Terraced PL1 2 beds 1 bath

Constance Place, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£29,156

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£61,035

↗ 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	£18,276	£18,550	£18,828	£19,299	£19,782	£94,735
Total Expenses	£11,658	£11,698	£11,736	£11,794	£11,853	£58,740
Profit Before Tax	£6,618	£6,852	£7,092	£7,505	£7,929	£35,996
Profit After Tax	£5,360	£5,550	£5,745	£6,079	£6,422	£29,156
Change In Property Value	£5,800	£11,832	£15,382	£16,151	£11,871	£61,035
Net Return	£11,160	£17,382	£21,126	£22,230	£18,293	£90,191
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	23%	25%	20%	100%

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