Terraced
PL1
4 beds
2 baths
Union Street, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£35,067
↗ 23%After 5 Years
Change In Property Value
£90,674
↗ 19%After 5 Years
Return On Investment
82%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,616 | £30,060 | £30,812 | £31,582 | £32,530 | £154,600 |
| Total Expenses | £22,109 | £22,165 | £22,251 | £22,339 | £22,444 | £111,307 |
| Profit Before Tax | £7,507 | £7,895 | £8,561 | £9,243 | £10,085 | £43,293 |
| Profit After Tax | £6,081 | £6,395 | £6,934 | £7,487 | £8,169 | £35,067 |
| Change In Property Value | £9,400 | £9,588 | £19,560 | £25,427 | £26,699 | £90,674 |
| Net Return | £15,481 | £15,983 | £26,494 | £32,915 | £34,868 | £125,741 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 23% | 82% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change