Terraced
PL4
2 beds
1 bath
Winston Avenue, Mutley PL4
South West, England · PL4
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£21,310
↗ 26%After 5 Years
Change In Property Value
£52,089
↗ 19%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,556 | £17,819 | £18,265 | £18,721 | £19,283 | £91,645 |
| Total Expenses | £12,968 | £13,006 | £13,061 | £13,118 | £13,184 | £65,337 |
| Profit Before Tax | £4,588 | £4,814 | £5,204 | £5,604 | £6,099 | £26,308 |
| Profit After Tax | £3,716 | £3,899 | £4,215 | £4,539 | £4,940 | £21,310 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £15,338 | £52,089 |
| Net Return | £9,116 | £9,407 | £15,451 | £19,146 | £20,277 | £73,399 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 11% | 11% | 19% | 23% | 24% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change