Terraced
PL7
3 beds
1 bath
Westfield, Plympton PL7
South West, England · PL7
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£17,344
↗ 24%After 5 Years
Change In Property Value
£45,337
↗ 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 | £15,036 | £15,262 | £15,643 | £16,034 | £16,515 | £78,490 |
| Total Expenses | £11,327 | £11,361 | £11,410 | £11,460 | £11,519 | £57,078 |
| Profit Before Tax | £3,709 | £3,900 | £4,233 | £4,574 | £4,996 | £21,412 |
| Profit After Tax | £3,004 | £3,159 | £3,429 | £3,705 | £4,047 | £17,344 |
| Change In Property Value | £4,700 | £4,794 | £9,780 | £12,714 | £13,349 | £45,337 |
| Net Return | £7,704 | £7,953 | £13,208 | £16,419 | £17,396 | £62,681 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 24% | 88% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change