Terraced PL2 2 beds 1 bath

Crantock Terrace, Plymouth PL2

South West, England · PL2

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£11,129

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£30,868

↗ 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	£10,236	£10,390	£10,649	£10,916	£11,243	£53,433
Total Expenses	£7,872	£7,898	£7,935	£7,973	£8,016	£39,694
Profit Before Tax	£2,364	£2,491	£2,714	£2,943	£3,227	£13,739
Profit After Tax	£1,915	£2,018	£2,198	£2,384	£2,614	£11,129
Change In Property Value	£3,200	£3,264	£6,659	£8,656	£9,089	£30,868
Net Return	£5,115	£5,282	£8,857	£11,040	£11,703	£41,996
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	10%	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