Terraced PL1 3 beds 2 baths

Custom House Lane, The Hoe PL1

South West, England · PL1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£49,298

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£125,400

↗ 19%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,956	£41,570	£42,610	£43,675	£44,985	£213,796
Total Expenses	£30,384	£30,457	£30,572	£30,689	£30,831	£152,934
Profit Before Tax	£10,572	£11,113	£12,038	£12,985	£14,154	£60,862
Profit After Tax	£8,563	£9,002	£9,750	£10,518	£11,465	£49,298
Change In Property Value	£13,000	£13,260	£27,050	£35,166	£36,924	£125,400
Net Return	£21,563	£22,262	£36,801	£45,684	£48,388	£174,698
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	10%	17%	21%	22%	81%

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