Terraced PL2 2 beds 1 bath

Anson Place, Stoke, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£12,372

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£33,761

↗ 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	£11,196	£11,364	£11,648	£11,939	£12,297	£58,445
Total Expenses	£8,563	£8,591	£8,630	£8,670	£8,717	£43,171
Profit Before Tax	£2,633	£2,773	£3,018	£3,269	£3,581	£15,274
Profit After Tax	£2,133	£2,246	£2,444	£2,648	£2,900	£12,372
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£9,941	£33,761
Net Return	£5,633	£5,816	£9,727	£12,116	£12,841	£46,133
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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