Terraced PL1 4 beds 4 baths

Stoke, Plymouth, Devon PL1

South West, England · PL1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£56,218

↗ 60%After 5 Years

Change In Property Value

After 5 Years

£57,877

↗ 19%After 5 Years

Return On Investment

122%

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	£27,996	£28,416	£29,126	£29,854	£30,750	£146,143
Total Expenses	£15,202	£15,256	£15,337	£15,421	£15,521	£76,738
Profit Before Tax	£12,794	£13,160	£13,789	£14,433	£15,229	£69,405
Profit After Tax	£10,363	£10,660	£11,169	£11,691	£12,335	£56,218
Change In Property Value	£6,000	£6,120	£12,485	£16,230	£17,042	£57,877
Net Return	£16,363	£16,780	£23,654	£27,921	£29,377	£114,095
Return From Rental Income (%)	11%	11%	12%	13%	13%	60%
Total Net Return (%)	18%	18%	25%	30%	31%	122%

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