Terraced
PL3
2 beds
1 bath
Lydford Park Road, Plymouth PL3
South West, England · PL3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£15,947
↗ 22%After 5 Years
Change In Property Value
£46,301
↗ 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 | £14,880 | £15,103 | £15,481 | £15,868 | £16,344 | £77,676 |
| Total Expenses | £11,510 | £11,544 | £11,592 | £11,642 | £11,700 | £57,988 |
| Profit Before Tax | £3,370 | £3,559 | £3,888 | £4,226 | £4,644 | £19,687 |
| Profit After Tax | £2,730 | £2,883 | £3,150 | £3,423 | £3,761 | £15,947 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £13,633 | £46,301 |
| Net Return | £7,530 | £7,779 | £13,137 | £16,407 | £17,395 | £62,248 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change