Terraced PL6 3 beds 1 bath

Patterdale Walk, Plymouth, Devon PL6

South West, England · PL6

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£14,457

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£42,443

↗ 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	£13,644	£13,849	£14,195	£14,550	£14,986	£71,224
Total Expenses	£10,593	£10,625	£10,670	£10,717	£10,771	£53,376
Profit Before Tax	£3,051	£3,224	£3,525	£3,833	£4,215	£17,848
Profit After Tax	£2,471	£2,611	£2,855	£3,105	£3,414	£14,457
Change In Property Value	£4,400	£4,488	£9,156	£11,902	£12,497	£42,443
Net Return	£6,871	£7,099	£12,010	£15,007	£15,912	£56,900
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