Terraced
PL4
6 beds
2 baths
Chaddlewood Avenue, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£38,252
↗ 34%After 5 Years
Change In Property Value
£73,663
↗ 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 | £22,752 | £23,093 | £23,440 | £24,026 | £24,626 | £117,937 |
| Total Expenses | £14,036 | £14,083 | £14,128 | £14,197 | £14,268 | £70,712 |
| Profit Before Tax | £8,716 | £9,010 | £9,312 | £9,829 | £10,359 | £47,225 |
| Profit After Tax | £7,060 | £7,298 | £7,542 | £7,961 | £8,390 | £38,252 |
| Change In Property Value | £7,000 | £14,280 | £18,564 | £19,492 | £14,327 | £73,663 |
| Net Return | £14,060 | £21,578 | £26,106 | £27,453 | £22,717 | £111,915 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 13% | 19% | 24% | 25% | 20% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change