Terraced
PL4
3 beds
0 baths
Dale Road, Mutley, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£78,625First YearProfit From Rental Income
£27,587
↗ 35%After 5 Years
Change In Property Value
£54,195
↗ 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 | £16,740 | £16,991 | £17,246 | £17,677 | £18,119 | £86,773 |
| Total Expenses | £10,459 | £10,497 | £10,532 | £10,586 | £10,641 | £52,715 |
| Profit Before Tax | £6,281 | £6,494 | £6,714 | £7,091 | £7,478 | £34,058 |
| Profit After Tax | £5,088 | £5,260 | £5,438 | £5,744 | £6,057 | £27,587 |
| Change In Property Value | £5,150 | £10,506 | £13,658 | £14,341 | £10,540 | £54,195 |
| Net Return | £10,238 | £15,766 | £19,096 | £20,085 | £16,598 | £81,782 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 21% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change