Terraced
PL3
2 beds
1 bath
Reddington Road, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£21,302
↗ 31%After 5 Years
Change In Property Value
£47,355
↗ 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 | £13,956 | £14,165 | £14,378 | £14,737 | £15,106 | £72,342 |
| Total Expenses | £9,135 | £9,168 | £9,200 | £9,246 | £9,294 | £46,043 |
| Profit Before Tax | £4,821 | £4,997 | £5,178 | £5,491 | £5,812 | £26,299 |
| Profit After Tax | £3,905 | £4,048 | £4,194 | £4,448 | £4,708 | £21,302 |
| Change In Property Value | £4,500 | £9,180 | £11,934 | £12,531 | £9,210 | £47,355 |
| Net Return | £8,405 | £13,228 | £16,128 | £16,978 | £13,918 | £68,657 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 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