Terraced PL4 2 beds 1 bath

Kinross Avenue, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£22,696

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£45,250

↗ 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	£13,980	£14,190	£14,403	£14,763	£15,132	£72,467
Total Expenses	£8,816	£8,849	£8,881	£8,927	£8,975	£44,447
Profit Before Tax	£5,164	£5,341	£5,522	£5,836	£6,157	£28,019
Profit After Tax	£4,183	£4,326	£4,473	£4,727	£4,987	£22,696
Change In Property Value	£4,300	£8,772	£11,404	£11,974	£8,801	£45,250
Net Return	£8,483	£13,098	£15,876	£16,701	£13,788	£67,946
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	13%	20%	24%	25%	21%	104%

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