Terraced PL7 2 beds 1 bath

Bridle Close, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£16,960

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£44,372

↗ 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	£14,724	£14,945	£15,318	£15,701	£16,172	£76,861
Total Expenses	£11,098	£11,131	£11,179	£11,229	£11,286	£55,923
Profit Before Tax	£3,626	£3,814	£4,139	£4,473	£4,886	£20,938
Profit After Tax	£2,937	£3,089	£3,353	£3,623	£3,958	£16,960
Change In Property Value	£4,600	£4,692	£9,572	£12,443	£13,065	£44,372
Net Return	£7,537	£7,781	£12,924	£16,066	£17,023	£61,332
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	11%	11%	18%	23%	24%	88%

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