Terraced
PL4
3 beds
2 baths
Cromwell Road, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£24,414
↗ 35%After 5 Years
Change In Property Value
£48,407
↗ 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 | £14,952 | £15,176 | £15,404 | £15,789 | £16,184 | £77,505 |
| Total Expenses | £9,395 | £9,430 | £9,463 | £9,512 | £9,562 | £47,364 |
| Profit Before Tax | £5,557 | £5,746 | £5,941 | £6,277 | £6,621 | £30,141 |
| Profit After Tax | £4,501 | £4,654 | £4,812 | £5,084 | £5,363 | £24,414 |
| Change In Property Value | £4,600 | £9,384 | £12,199 | £12,809 | £9,415 | £48,407 |
| Net Return | £9,101 | £14,038 | £17,011 | £17,893 | £14,778 | £72,821 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 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