Terraced
PL6
2 beds
1 bath
Southway Drive, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£10,672
↗ 21%After 5 Years
Change In Property Value
£32,787
↗ 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 | £10,536 | £10,694 | £10,961 | £11,235 | £11,572 | £54,999 |
| Total Expenses | £8,296 | £8,324 | £8,361 | £8,400 | £8,444 | £41,825 |
| Profit Before Tax | £2,240 | £2,370 | £2,600 | £2,836 | £3,129 | £13,175 |
| Profit After Tax | £1,814 | £1,920 | £2,106 | £2,297 | £2,534 | £10,672 |
| Change In Property Value | £3,399 | £3,467 | £7,073 | £9,194 | £9,654 | £32,787 |
| Net Return | £5,213 | £5,387 | £9,179 | £11,492 | £12,188 | £43,459 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 23% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change