Terraced
PL2
2 beds
2 baths
Wordsworth Road, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£16,288
↗ 32%After 5 Years
Change In Property Value
£34,727
↗ 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 | £10,560 | £10,718 | £10,879 | £11,151 | £11,430 | £54,739 |
| Total Expenses | £6,865 | £6,893 | £6,920 | £6,957 | £6,996 | £34,631 |
| Profit Before Tax | £3,695 | £3,825 | £3,960 | £4,194 | £4,434 | £20,108 |
| Profit After Tax | £2,993 | £3,098 | £3,207 | £3,397 | £3,592 | £16,288 |
| Change In Property Value | £3,300 | £6,732 | £8,752 | £9,189 | £6,754 | £34,727 |
| Net Return | £6,293 | £9,830 | £11,959 | £12,586 | £10,346 | £51,014 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 12% | 19% | 24% | 25% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change