Terraced PL2 2 beds 1 bath

Crantock Terrace, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£15,715

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£33,674

↗ 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	£10,236	£10,390	£10,545	£10,809	£11,079	£53,059
Total Expenses	£6,672	£6,699	£6,725	£6,762	£6,800	£33,658
Profit Before Tax	£3,564	£3,690	£3,820	£4,047	£4,279	£19,401
Profit After Tax	£2,887	£2,989	£3,094	£3,278	£3,466	£15,715
Change In Property Value	£3,200	£6,528	£8,486	£8,911	£6,549	£33,674
Net Return	£6,087	£9,517	£11,581	£12,189	£10,016	£49,389
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	12%	19%	24%	25%	20%	101%

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