Semi Detached PL2 3 beds 1 bath

Austin Avenue, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£13,689

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£40,514

↗ 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	£13,020	£13,215	£13,546	£13,884	£14,301	£67,966
Total Expenses	£10,134	£10,165	£10,209	£10,253	£10,306	£51,066
Profit Before Tax	£2,886	£3,051	£3,337	£3,631	£3,995	£16,900
Profit After Tax	£2,338	£2,471	£2,703	£2,941	£3,236	£13,689
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£11,929	£40,514
Net Return	£6,538	£6,755	£11,442	£14,302	£15,165	£54,203
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
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