Terraced PL5 2 beds 1 bath

Rodney Street, Weston Mill PL5

South West, England · PL5

Initial Investment

First Year

£54,985First Year

Profit From Rental Income

After 5 Years

£12,124

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£34,716

↗ 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	£11,340	£11,510	£11,798	£12,093	£12,456	£59,196
Total Expenses	£8,774	£8,802	£8,842	£8,882	£8,929	£44,228
Profit Before Tax	£2,566	£2,708	£2,956	£3,211	£3,527	£14,968
Profit After Tax	£2,079	£2,194	£2,395	£2,601	£2,857	£12,124
Change In Property Value	£3,599	£3,671	£7,489	£9,735	£10,222	£34,716
Net Return	£5,678	£5,865	£9,883	£12,336	£13,079	£46,841
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	85%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change