Terraced PL7 3 beds 1 bath

Westfield, Plymouth PL7

South West, England · PL7

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£16,530

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£43,408

↗ 19%After 5 Years

Return On Investment

88%

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	£14,400	£14,616	£14,981	£15,356	£15,817	£75,170
Total Expenses	£10,867	£10,900	£10,947	£10,996	£11,052	£54,762
Profit Before Tax	£3,533	£3,716	£4,034	£4,360	£4,764	£20,408
Profit After Tax	£2,862	£3,010	£3,268	£3,532	£3,859	£16,530
Change In Property Value	£4,500	£4,590	£9,364	£12,173	£12,781	£43,408
Net Return	£7,362	£7,600	£12,631	£15,704	£16,640	£59,938
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	11%	11%	18%	23%	24%	88%

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