Terraced
PL2
2 beds
1 bath
Maristow Avenue, Plymouth PL2
South West, England · PL2
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£12,801
↗ 23%After 5 Years
Change In Property Value
£34,726
↗ 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 | £11,520 | £11,693 | £11,985 | £12,285 | £12,653 | £60,136 |
| Total Expenses | £8,794 | £8,822 | £8,862 | £8,903 | £8,951 | £44,332 |
| Profit Before Tax | £2,727 | £2,871 | £3,123 | £3,382 | £3,703 | £15,804 |
| Profit After Tax | £2,208 | £2,325 | £2,530 | £2,739 | £2,999 | £12,801 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £10,225 | £34,726 |
| Net Return | £5,808 | £5,997 | £10,020 | £12,477 | £13,224 | £47,527 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change