Terraced
PL7
3 beds
3 baths
Owen Drive, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£79,325First YearProfit From Rental Income
£19,389
↗ 24%After 5 Years
Change In Property Value
£50,063
↗ 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 | £16,608 | £16,857 | £17,279 | £17,711 | £18,242 | £86,696 |
| Total Expenses | £12,456 | £12,493 | £12,546 | £12,600 | £12,664 | £62,759 |
| Profit Before Tax | £4,152 | £4,364 | £4,733 | £5,111 | £5,578 | £23,937 |
| Profit After Tax | £3,363 | £3,535 | £3,834 | £4,140 | £4,518 | £19,389 |
| Change In Property Value | £5,190 | £5,294 | £10,799 | £14,039 | £14,741 | £50,063 |
| Net Return | £8,553 | £8,829 | £14,633 | £18,179 | £19,259 | £69,453 |
| 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