Terraced PL6 3 beds 1 bath

Keswick Crescent, Plymouth, Devon PL6

South West, England · PL6

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£11,815

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£35,691

↗ 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	£11,472	£11,644	£11,935	£12,234	£12,601	£59,885
Total Expenses	£8,987	£9,016	£9,056	£9,096	£9,144	£45,299
Profit Before Tax	£2,485	£2,628	£2,880	£3,137	£3,457	£14,587
Profit After Tax	£2,013	£2,129	£2,332	£2,541	£2,800	£11,815
Change In Property Value	£3,700	£3,774	£7,699	£10,009	£10,509	£35,691
Net Return	£5,713	£5,903	£10,031	£12,550	£13,309	£47,506
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	10%	10%	18%	22%	24%	84%

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