Terraced
PL4
5 beds
2 baths
Chaddlewood Avenue, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£32,479
↗ 35%After 5 Years
Change In Property Value
£63,140
↗ 21%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,500 | £19,792 | £20,089 | £20,592 | £21,106 | £101,080 |
| Total Expenses | £12,103 | £12,144 | £12,184 | £12,245 | £12,307 | £60,983 |
| Profit Before Tax | £7,398 | £7,648 | £7,905 | £8,347 | £8,799 | £40,097 |
| Profit After Tax | £5,992 | £6,195 | £6,403 | £6,761 | £7,128 | £32,479 |
| Change In Property Value | £6,000 | £12,240 | £15,912 | £16,708 | £12,280 | £63,140 |
| Net Return | £11,992 | £18,435 | £22,315 | £23,468 | £19,408 | £95,618 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change