Terraced PL3 2 beds 1 bath

Reddington Road, Plymouth PL3

South West, England · PL3

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£14,841

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 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	£13,956	£14,165	£14,519	£14,882	£15,329	£72,852
Total Expenses	£10,822	£10,855	£10,901	£10,948	£11,004	£54,530
Profit Before Tax	£3,134	£3,310	£3,618	£3,934	£4,325	£18,322
Profit After Tax	£2,538	£2,681	£2,931	£3,187	£3,503	£14,841
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£7,038	£7,271	£12,295	£15,359	£16,285	£58,248
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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