Terraced
PL3
2 beds
1 bath
Lydford Park Road, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£22,839
↗ 31%After 5 Years
Change In Property Value
£50,512
↗ 21%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,880 | £15,103 | £15,330 | £15,713 | £16,106 | £77,132 |
| Total Expenses | £9,710 | £9,745 | £9,778 | £9,827 | £9,876 | £48,936 |
| Profit Before Tax | £5,170 | £5,358 | £5,552 | £5,886 | £6,229 | £28,196 |
| Profit After Tax | £4,188 | £4,340 | £4,497 | £4,768 | £5,046 | £22,839 |
| Change In Property Value | £4,800 | £9,792 | £12,730 | £13,366 | £9,824 | £50,512 |
| Net Return | £8,988 | £14,132 | £17,227 | £18,134 | £14,870 | £73,351 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 12% | 19% | 24% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change