Terraced
PL2
2 beds
2 baths
Station Road, Keyham, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£26,899
↗ 34%After 5 Years
Change In Property Value
£54,721
↗ 21%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,644 | £16,894 | £17,147 | £17,576 | £18,015 | £86,276 |
| Total Expenses | £10,530 | £10,567 | £10,603 | £10,656 | £10,711 | £53,067 |
| Profit Before Tax | £6,114 | £6,326 | £6,544 | £6,919 | £7,304 | £33,208 |
| Profit After Tax | £4,952 | £5,124 | £5,301 | £5,605 | £5,916 | £26,899 |
| Change In Property Value | £5,200 | £10,608 | £13,790 | £14,480 | £10,643 | £54,721 |
| Net Return | £10,152 | £15,732 | £19,091 | £20,085 | £16,559 | £81,620 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change