Terraced PL7 3 beds 1 bath

Westfield, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£14,474

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£38,585

↗ 19%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,804	£12,996	£13,321	£13,654	£14,064	£66,839
Total Expenses	£9,715	£9,746	£9,789	£9,834	£9,885	£48,970
Profit Before Tax	£3,089	£3,250	£3,532	£3,820	£4,178	£17,869
Profit After Tax	£2,502	£2,632	£2,861	£3,095	£3,384	£14,474
Change In Property Value	£4,000	£4,080	£8,323	£10,820	£11,361	£38,585
Net Return	£6,502	£6,712	£11,184	£13,915	£14,746	£53,058
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	11%	11%	18%	23%	24%	87%

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