Terraced PL2 2 beds 1 bath

Dundas Street, Stoke, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£10,315

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£28,938

↗ 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	£9,600	£9,744	£9,988	£10,237	£10,544	£50,113
Total Expenses	£7,411	£7,437	£7,472	£7,508	£7,550	£37,378
Profit Before Tax	£2,189	£2,307	£2,515	£2,729	£2,995	£12,735
Profit After Tax	£1,773	£1,869	£2,037	£2,211	£2,426	£10,315
Change In Property Value	£3,000	£3,060	£6,242	£8,115	£8,521	£28,938
Net Return	£4,773	£4,929	£8,280	£10,326	£10,947	£39,254
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	85%

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