Terraced
PL7
2 beds
1 bath
Orchard Close, Plymouth, Devon PL7
South West, England · PL7
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£13,615
↗ 23%After 5 Years
Change In Property Value
£36,655
↗ 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 | £12,156 | £12,338 | £12,647 | £12,963 | £13,352 | £63,456 |
| Total Expenses | £9,254 | £9,284 | £9,325 | £9,368 | £9,417 | £46,648 |
| Profit Before Tax | £2,902 | £3,055 | £3,322 | £3,595 | £3,935 | £16,808 |
| Profit After Tax | £2,351 | £2,474 | £2,691 | £2,912 | £3,187 | £13,615 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £10,793 | £36,655 |
| Net Return | £6,151 | £6,350 | £10,598 | £13,191 | £13,980 | £50,270 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 87% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change