Terraced
PL3
3 beds
1 bath
Edgcumbe Park Road, Peverell, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£20,462
↗ 22%After 5 Years
Change In Property Value
£57,877
↗ 19%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,600 | £18,879 | £19,351 | £19,835 | £20,430 | £97,095 |
| Total Expenses | £14,263 | £14,302 | £14,360 | £14,419 | £14,489 | £71,833 |
| Profit Before Tax | £4,338 | £4,577 | £4,991 | £5,416 | £5,940 | £25,262 |
| Profit After Tax | £3,513 | £3,707 | £4,043 | £4,387 | £4,812 | £20,462 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £17,042 | £57,877 |
| Net Return | £9,513 | £9,827 | £16,528 | £20,617 | £21,854 | £78,339 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 23% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change