Terraced PL4 3 beds 1 bath

Embankment Road, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£18,641

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£37,884

↗ 21%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,700	£11,875	£12,054	£12,355	£12,664	£60,648
Total Expenses	£7,462	£7,492	£7,520	£7,560	£7,602	£37,635
Profit Before Tax	£4,239	£4,384	£4,534	£4,795	£5,062	£23,013
Profit After Tax	£3,433	£3,551	£3,673	£3,884	£4,100	£18,641
Change In Property Value	£3,600	£7,344	£9,547	£10,025	£7,368	£37,884
Net Return	£7,033	£10,895	£13,220	£13,908	£11,468	£56,525
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	13%	20%	24%	25%	21%	103%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change