Terraced
PL2
2 beds
1 bath
Glenmore Avenue, Stoke, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£15,187
↗ 32%After 5 Years
Change In Property Value
£32,622
↗ 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 | £9,924 | £10,073 | £10,224 | £10,480 | £10,742 | £51,442 |
| Total Expenses | £6,480 | £6,507 | £6,532 | £6,568 | £6,605 | £32,692 |
| Profit Before Tax | £3,444 | £3,566 | £3,692 | £3,911 | £4,136 | £18,750 |
| Profit After Tax | £2,790 | £2,888 | £2,990 | £3,168 | £3,350 | £15,187 |
| Change In Property Value | £3,100 | £6,324 | £8,221 | £8,632 | £6,345 | £32,622 |
| Net Return | £5,890 | £9,212 | £11,211 | £11,800 | £9,695 | £47,809 |
| 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