Terraced
PL3
2 beds
1 bath
Brandon Road, Laira, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£10,664
↗ 21%After 5 Years
Change In Property Value
£32,797
↗ 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 | £10,536 | £10,694 | £10,961 | £11,235 | £11,572 | £54,999 |
| Total Expenses | £8,298 | £8,326 | £8,363 | £8,402 | £8,446 | £41,835 |
| Profit Before Tax | £2,238 | £2,368 | £2,598 | £2,834 | £3,127 | £13,165 |
| Profit After Tax | £1,812 | £1,918 | £2,105 | £2,295 | £2,533 | £10,664 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £9,657 | £32,797 |
| Net Return | £5,212 | £5,386 | £9,179 | £11,493 | £12,190 | £43,460 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 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