Terraced
PL1
2 beds
1 bath
Constance Place, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£20,836
↗ 23%After 5 Years
Change In Property Value
£55,948
↗ 19%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,276 | £18,550 | £19,014 | £19,489 | £20,074 | £95,403 |
| Total Expenses | £13,833 | £13,872 | £13,929 | £13,988 | £14,057 | £69,680 |
| Profit Before Tax | £4,443 | £4,678 | £5,085 | £5,501 | £6,017 | £25,723 |
| Profit After Tax | £3,599 | £3,789 | £4,118 | £4,456 | £4,874 | £20,836 |
| Change In Property Value | £5,800 | £5,916 | £12,069 | £15,689 | £16,474 | £55,948 |
| Net Return | £9,399 | £9,705 | £16,187 | £20,145 | £21,347 | £76,783 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change