Terraced
PL1
3 beds
0 baths
Marlborough Street, Plymouth PL1
South West, England · PL1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£9,767
↗ 21%After 5 Years
Change In Property Value
£28,938
↗ 19%After 5 Years
Return On Investment
84%
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 | £9,456 | £9,598 | £9,838 | £10,084 | £10,386 | £49,362 |
| Total Expenses | £7,397 | £7,423 | £7,457 | £7,493 | £7,534 | £37,303 |
| Profit Before Tax | £2,059 | £2,175 | £2,381 | £2,591 | £2,852 | £12,058 |
| Profit After Tax | £1,668 | £1,762 | £1,928 | £2,099 | £2,311 | £9,767 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £8,521 | £28,938 |
| Net Return | £4,668 | £4,822 | £8,171 | £10,214 | £10,831 | £38,706 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change