Detached PL2 2 beds 1 bath

Third Avenue, Camels Head, Plymouth, Devon PL2

South West, England · PL2

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£13,595

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£30,868

↗ 19%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,884	£11,047	£11,323	£11,607	£11,955	£56,816
Total Expenses	£7,936	£7,964	£8,003	£8,042	£8,087	£40,032
Profit Before Tax	£2,948	£3,083	£3,321	£3,565	£3,867	£16,784
Profit After Tax	£2,388	£2,497	£2,690	£2,887	£3,133	£13,595
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£5,588	£5,761	£9,348	£11,544	£12,222	£44,462
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	11%	12%	19%	24%	25%	91%

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