Terraced PL2 2 beds 1 bath

Maristow Avenue, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£17,961

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£37,884

↗ 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	£11,520	£11,693	£11,868	£12,165	£12,469	£59,715
Total Expenses	£7,444	£7,473	£7,501	£7,541	£7,582	£37,541
Profit Before Tax	£4,077	£4,220	£4,367	£4,624	£4,887	£22,174
Profit After Tax	£3,302	£3,418	£3,537	£3,745	£3,958	£17,961
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£6,902	£10,762	£13,085	£13,770	£11,326	£55,844
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	13%	20%	24%	25%	21%	102%

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