Terraced
PL7
3 beds
1 bath
Westfield, Plympton PL7
South West, England · PL7
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£17,773
↗ 24%After 5 Years
Change In Property Value
£46,301
↗ 19%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,360 | £15,590 | £15,980 | £16,380 | £16,871 | £80,181 |
| Total Expenses | £11,558 | £11,593 | £11,642 | £11,693 | £11,753 | £58,239 |
| Profit Before Tax | £3,802 | £3,998 | £4,338 | £4,686 | £5,118 | £21,942 |
| Profit After Tax | £3,080 | £3,238 | £3,514 | £3,796 | £4,146 | £17,773 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £13,633 | £46,301 |
| Net Return | £7,880 | £8,134 | £13,502 | £16,780 | £17,779 | £64,075 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change