Terraced
PL5
3 beds
1 bath
Warwick Avenue, Plymouth PL5
South West, England · PL5
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£15,279
↗ 23%After 5 Years
Change In Property Value
£42,443
↗ 19%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £10,615 | £10,647 | £10,693 | £10,740 | £10,795 | £53,488 |
| Profit Before Tax | £3,246 | £3,421 | £3,727 | £4,040 | £4,429 | £18,863 |
| Profit After Tax | £2,629 | £2,771 | £3,019 | £3,273 | £3,587 | £15,279 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £12,497 | £42,443 |
| Net Return | £7,029 | £7,259 | £12,174 | £15,175 | £16,085 | £57,722 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 10% | 11% | 18% | 23% | 24% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change