Terraced
PL1
2 beds
1 bath
St Aubyn Road, Devonport, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£20,536
↗ 32%After 5 Years
Change In Property Value
£44,198
↗ 21%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,236 | £13,435 | £13,636 | £13,977 | £14,326 | £68,610 |
| Total Expenses | £8,580 | £8,613 | £8,643 | £8,688 | £8,733 | £43,257 |
| Profit Before Tax | £4,656 | £4,822 | £4,993 | £5,289 | £5,593 | £25,353 |
| Profit After Tax | £3,771 | £3,906 | £4,044 | £4,284 | £4,530 | £20,536 |
| Change In Property Value | £4,200 | £8,568 | £11,138 | £11,695 | £8,596 | £44,198 |
| Net Return | £7,971 | £12,474 | £15,183 | £15,980 | £13,126 | £64,734 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 19% | 24% | 25% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change