Terraced PL3 2 beds 1 bath

Brandon Road, Laira, Plymouth PL3

South West, England · PL3

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£15,545

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£35,779

↗ 21%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,536	£10,694	£10,854	£11,126	£11,404	£54,614
Total Expenses	£7,023	£7,052	£7,078	£7,116	£7,154	£35,423
Profit Before Tax	£3,513	£3,642	£3,777	£4,010	£4,250	£19,192
Profit After Tax	£2,845	£2,950	£3,059	£3,248	£3,442	£15,545
Change In Property Value	£3,400	£6,936	£9,017	£9,468	£6,959	£35,779
Net Return	£6,245	£9,886	£12,076	£12,716	£10,401	£51,324
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	12%	19%	23%	24%	20%	99%

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