Terraced PL2 3 beds 1 bath

Saltash Road, Keyham PL2

South West, England · PL2

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£18,587

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£48,231

↗ 19%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,996	£16,236	£16,642	£17,058	£17,570	£83,501
Total Expenses	£12,018	£12,054	£12,105	£12,158	£12,220	£60,555
Profit Before Tax	£3,978	£4,182	£4,537	£4,900	£5,350	£22,947
Profit After Tax	£3,222	£3,387	£3,675	£3,969	£4,334	£18,587
Change In Property Value	£5,000	£5,100	£10,404	£13,525	£14,201	£48,231
Net Return	£8,222	£8,487	£14,079	£17,494	£18,535	£66,817
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	11%	11%	19%	23%	24%	88%

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