Terraced PL5 1 bed 1 bath

Camborne Close, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£8,954

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£27,009

↗ 19%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,820	£8,952	£9,176	£9,406	£9,688	£46,042
Total Expenses	£6,937	£6,961	£6,994	£7,028	£7,067	£34,987
Profit Before Tax	£1,884	£1,991	£2,182	£2,377	£2,621	£11,054
Profit After Tax	£1,526	£1,613	£1,767	£1,926	£2,123	£8,954
Change In Property Value	£2,800	£2,856	£5,826	£7,574	£7,953	£27,009
Net Return	£4,326	£4,469	£7,593	£9,500	£10,075	£35,963
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	10%	10%	18%	22%	23%	84%

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