Terraced PL4 5 beds 2 baths

Trematon Terrace, Mutley, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£27,851

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£54,721

↗ 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	£16,896	£17,149	£17,407	£17,842	£18,288	£87,582
Total Expenses	£10,555	£10,593	£10,629	£10,683	£10,738	£53,198
Profit Before Tax	£6,341	£6,556	£6,778	£7,159	£7,550	£34,384
Profit After Tax	£5,136	£5,311	£5,490	£5,799	£6,115	£27,851
Change In Property Value	£5,200	£10,608	£13,790	£14,480	£10,643	£54,721
Net Return	£10,336	£15,919	£19,280	£20,279	£16,758	£82,572
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	13%	20%	24%	26%	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