Terraced PL2 2 beds 1 bath

Clyde Street, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£10,168

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£23,151

↗ 21%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,044	£7,150	£7,257	£7,438	£7,624	£36,513
Total Expenses	£4,744	£4,767	£4,788	£4,816	£4,846	£23,960
Profit Before Tax	£2,300	£2,383	£2,469	£2,622	£2,779	£12,553
Profit After Tax	£1,863	£1,930	£2,000	£2,124	£2,251	£10,168
Change In Property Value	£2,200	£4,488	£5,834	£6,126	£4,503	£23,151
Net Return	£4,063	£6,418	£7,834	£8,250	£6,753	£33,319
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	24%	20%	98%

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