Terraced PL2 3 beds 1 bath

Elphinstone Road, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£22,316

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£56,912

↗ 19%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,876	£19,159	£19,638	£20,129	£20,733	£98,535
Total Expenses	£14,092	£14,132	£14,190	£14,250	£14,321	£70,985
Profit Before Tax	£4,784	£5,028	£5,448	£5,879	£6,412	£27,550
Profit After Tax	£3,875	£4,072	£4,413	£4,762	£5,193	£22,316
Change In Property Value	£5,900	£6,018	£12,277	£15,960	£16,758	£56,912
Net Return	£9,775	£10,090	£16,690	£20,722	£21,951	£79,228
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	11%	11%	18%	23%	24%	86%

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