Terraced PL1 2 beds 1 bath

Ashley Place, Arundel Crescent, Plymouth PL1

South West, England · PL1

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£11,732

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£33,761

↗ 19%After 5 Years

Return On Investment

85%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,028	£11,193	£11,473	£11,760	£12,113	£57,568
Total Expenses	£8,546	£8,574	£8,613	£8,652	£8,698	£43,083
Profit Before Tax	£2,482	£2,619	£2,861	£3,108	£3,415	£14,484
Profit After Tax	£2,010	£2,122	£2,317	£2,517	£2,766	£11,732
Change In Property Value	£3,500	£3,570	£7,283	£9,468	£9,941	£33,761
Net Return	£5,510	£5,692	£9,600	£11,985	£12,707	£45,494
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	10%	11%	18%	22%	24%	85%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change