Terraced PL1 5 beds 3 baths

Athenaeum Street, The Hoe PL1

South West, England · PL1

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£41,392

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£106,107

↗ 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	£34,656	£35,176	£36,055	£36,957	£38,065	£180,909
Total Expenses	£25,787	£25,850	£25,949	£26,050	£26,172	£129,808
Profit Before Tax	£8,869	£9,326	£10,106	£10,906	£11,894	£51,101
Profit After Tax	£7,184	£7,554	£8,186	£8,834	£9,634	£41,392
Change In Property Value	£11,000	£11,220	£22,889	£29,755	£31,243	£106,107
Net Return	£18,184	£18,774	£31,075	£38,590	£40,877	£147,499
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	10%	17%	21%	23%	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