Terraced
PL2
3 beds
1 bath
Wadham Terrace, Plymouth, Devon PL2
South West, England · PL2
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£20,206
↗ 33%After 5 Years
Change In Property Value
£42,093
↗ 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 | £12,804 | £12,996 | £13,191 | £13,521 | £13,859 | £66,371 |
| Total Expenses | £8,215 | £8,247 | £8,277 | £8,320 | £8,365 | £41,424 |
| Profit Before Tax | £4,589 | £4,749 | £4,914 | £5,200 | £5,494 | £24,946 |
| Profit After Tax | £3,717 | £3,847 | £3,980 | £4,212 | £4,450 | £20,206 |
| Change In Property Value | £4,000 | £8,160 | £10,608 | £11,138 | £8,187 | £42,093 |
| Net Return | £7,717 | £12,007 | £14,588 | £15,351 | £12,637 | £62,300 |
| Return From Rental Income (%) | 6% | 6% | 7% | 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