Terraced PL5 2 beds 1 bath

Westbury Close, Plymouth PL5

South West, England · PL5

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£12,116

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£34,726

↗ 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	£8,776	£8,804	£8,844	£8,884	£8,931	£44,238
Profit Before Tax	£2,565	£2,706	£2,954	£3,209	£3,525	£14,958
Profit After Tax	£2,077	£2,192	£2,393	£2,599	£2,855	£12,116
Change In Property Value	£3,600	£3,672	£7,491	£9,738	£10,225	£34,726
Net Return	£5,677	£5,864	£9,884	£12,337	£13,080	£46,842
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