Terraced
PL4
6 beds
1 bath
Woodside, Greenbank, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£49,459
↗ 25%After 5 Years
Change In Property Value
£114,789
↗ 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 | £38,676 | £39,256 | £40,238 | £41,243 | £42,481 | £201,894 |
| Total Expenses | £27,974 | £28,044 | £28,153 | £28,264 | £28,399 | £140,833 |
| Profit Before Tax | £10,702 | £11,212 | £12,085 | £12,979 | £14,082 | £61,061 |
| Profit After Tax | £8,668 | £9,082 | £9,789 | £10,513 | £11,407 | £49,459 |
| Change In Property Value | £11,900 | £12,138 | £24,762 | £32,190 | £33,799 | £114,789 |
| Net Return | £20,568 | £21,220 | £34,550 | £42,703 | £45,206 | £164,248 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 23% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change