Terraced
PL4
2 beds
1 bath
Jubilee Terrace, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£19,214
↗ 34%After 5 Years
Change In Property Value
£38,936
↗ 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 | £12,024 | £12,204 | £12,387 | £12,697 | £13,015 | £62,327 |
| Total Expenses | £7,655 | £7,685 | £7,714 | £7,755 | £7,798 | £38,607 |
| Profit Before Tax | £4,369 | £4,519 | £4,674 | £4,942 | £5,217 | £23,720 |
| Profit After Tax | £3,539 | £3,660 | £3,786 | £4,003 | £4,226 | £19,214 |
| Change In Property Value | £3,700 | £7,548 | £9,812 | £10,303 | £7,573 | £38,936 |
| Net Return | £7,239 | £11,208 | £13,598 | £14,306 | £11,798 | £58,150 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change