Terraced
PL2
3 beds
1 bath
Elphinstone Road, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£30,772
↗ 34%After 5 Years
Change In Property Value
£62,087
↗ 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 | £18,876 | £19,159 | £19,447 | £19,933 | £20,431 | £97,845 |
| Total Expenses | £11,879 | £11,920 | £11,959 | £12,018 | £12,079 | £59,855 |
| Profit Before Tax | £6,997 | £7,239 | £7,487 | £7,915 | £8,352 | £37,990 |
| Profit After Tax | £5,667 | £5,864 | £6,065 | £6,411 | £6,765 | £30,772 |
| Change In Property Value | £5,900 | £12,036 | £15,647 | £16,429 | £12,075 | £62,087 |
| Net Return | £11,567 | £17,900 | £21,712 | £22,840 | £18,841 | £92,860 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change