Terraced PL3 2 beds 1 bath

Priory Road, Plymouth PL3

South West, England · PL3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£9,174

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£28,938

↗ 19%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,300	£9,439	£9,675	£9,917	£10,215	£48,547
Total Expenses	£7,381	£7,407	£7,441	£7,476	£7,517	£37,222
Profit Before Tax	£1,919	£2,033	£2,234	£2,441	£2,698	£11,325
Profit After Tax	£1,554	£1,647	£1,810	£1,977	£2,186	£9,174
Change In Property Value	£3,000	£3,060	£6,242	£8,115	£8,521	£28,938
Net Return	£4,554	£4,707	£8,052	£10,092	£10,706	£38,112
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	10%	10%	18%	22%	23%	83%

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