Terraced PL4 4 beds 2 baths

Pearson Avenue, Mannamead, Plymouth PL4

South West, England · PL4

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£23,841

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£47,355

↗ 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	£14,628	£14,847	£15,070	£15,447	£15,833	£75,825
Total Expenses	£9,202	£9,237	£9,269	£9,317	£9,367	£46,392
Profit Before Tax	£5,426	£5,611	£5,801	£6,130	£6,467	£29,434
Profit After Tax	£4,395	£4,545	£4,699	£4,965	£5,238	£23,841
Change In Property Value	£4,500	£9,180	£11,934	£12,531	£9,210	£47,355
Net Return	£8,895	£13,725	£16,633	£17,496	£14,448	£71,196
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