Terraced PL1 4 beds 3 baths

Mountwise Crescent, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£30,707

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£80,063

↗ 19%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,148	£26,540	£27,204	£27,884	£28,720	£136,496
Total Expenses	£19,580	£19,631	£19,708	£19,787	£19,881	£98,586
Profit Before Tax	£6,568	£6,910	£7,496	£8,097	£8,839	£37,910
Profit After Tax	£5,320	£5,597	£6,072	£6,559	£7,160	£30,707
Change In Property Value	£8,300	£8,466	£17,271	£22,452	£23,574	£80,063
Net Return	£13,620	£14,063	£23,342	£29,010	£30,734	£110,770
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	11%	17%	22%	23%	83%

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