Terraced
PL4
4 beds
2 baths
Hamilton Gardens, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£35,961
↗ 35%After 5 Years
Change In Property Value
£69,454
↗ 21%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,456 | £21,778 | £22,105 | £22,657 | £23,224 | £111,219 |
| Total Expenses | £13,263 | £13,308 | £13,351 | £13,417 | £13,484 | £66,823 |
| Profit Before Tax | £8,193 | £8,470 | £8,754 | £9,240 | £9,740 | £44,396 |
| Profit After Tax | £6,636 | £6,861 | £7,090 | £7,485 | £7,889 | £35,961 |
| Change In Property Value | £6,600 | £13,464 | £17,503 | £18,378 | £13,508 | £69,454 |
| Net Return | £13,236 | £20,325 | £24,594 | £25,863 | £21,397 | £105,414 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change