Terraced
PL7
3 beds
1 bath
Erle Gardens, Plymouth PL7
South West, England · PL7
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£16,101
↗ 24%After 5 Years
Change In Property Value
£42,443
↗ 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 | £14,076 | £14,287 | £14,644 | £15,010 | £15,461 | £73,479 |
| Total Expenses | £10,636 | £10,669 | £10,715 | £10,763 | £10,818 | £53,601 |
| Profit Before Tax | £3,440 | £3,618 | £3,929 | £4,248 | £4,642 | £19,877 |
| Profit After Tax | £2,786 | £2,931 | £3,183 | £3,441 | £3,760 | £16,101 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £12,497 | £42,443 |
| Net Return | £7,186 | £7,419 | £12,338 | £15,343 | £16,258 | £58,544 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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