Terraced
PL4
3 beds
1 bath
South View Terrace, Plymouth, Devon PL4
South West, England · PL4
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£22,123
↗ 35%After 5 Years
Change In Property Value
£44,198
↗ 21%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,656 | £13,861 | £14,069 | £14,420 | £14,781 | £70,787 |
| Total Expenses | £8,622 | £8,655 | £8,686 | £8,732 | £8,779 | £43,475 |
| Profit Before Tax | £5,034 | £5,206 | £5,382 | £5,688 | £6,002 | £27,312 |
| Profit After Tax | £4,077 | £4,216 | £4,360 | £4,608 | £4,862 | £22,123 |
| Change In Property Value | £4,200 | £8,568 | £11,138 | £11,695 | £8,596 | £44,198 |
| Net Return | £8,277 | £12,784 | £15,498 | £16,303 | £13,458 | £66,321 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change