Terraced
PL2
3 beds
1 bath
Townshend Avenue, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£21,307
↗ 33%After 5 Years
Change In Property Value
£44,198
↗ 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 | £13,440 | £13,642 | £13,846 | £14,192 | £14,547 | £69,667 |
| Total Expenses | £8,601 | £8,633 | £8,664 | £8,709 | £8,755 | £43,363 |
| Profit Before Tax | £4,839 | £5,008 | £5,182 | £5,483 | £5,792 | £26,305 |
| Profit After Tax | £3,920 | £4,057 | £4,198 | £4,441 | £4,691 | £21,307 |
| Change In Property Value | £4,200 | £8,568 | £11,138 | £11,695 | £8,596 | £44,198 |
| Net Return | £8,120 | £12,625 | £15,336 | £16,137 | £13,287 | £65,504 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change