Terraced PL5 4 beds 2 baths

Wolseley Road, Saltash Passage, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£33,486

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£86,815

↗ 19%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,356	£28,781	£29,501	£30,238	£31,146	£148,022
Total Expenses	£21,189	£21,243	£21,326	£21,411	£21,512	£106,682
Profit Before Tax	£7,167	£7,538	£8,175	£8,828	£9,633	£41,340
Profit After Tax	£5,805	£6,106	£6,622	£7,150	£7,803	£33,486
Change In Property Value	£9,000	£9,180	£18,727	£24,345	£25,563	£86,815
Net Return	£14,805	£15,286	£25,349	£31,496	£33,366	£120,301
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	10%	10%	17%	22%	23%	82%

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