Terraced
PL6
2 beds
1 bath
Copleston Road, Plymouth PL6
South West, England · PL6
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£13,689
↗ 21%After 5 Years
Change In Property Value
£40,514
↗ 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 | £13,020 | £13,215 | £13,546 | £13,884 | £14,301 | £67,966 |
| Total Expenses | £10,134 | £10,165 | £10,209 | £10,253 | £10,306 | £51,066 |
| Profit Before Tax | £2,886 | £3,051 | £3,337 | £3,631 | £3,995 | £16,900 |
| Profit After Tax | £2,338 | £2,471 | £2,703 | £2,941 | £3,236 | £13,689 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £11,929 | £40,514 |
| Net Return | £6,538 | £6,755 | £11,442 | £14,302 | £15,165 | £54,203 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change