Terraced
PL4
4 beds
2 baths
Sea View Avenue, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£31,333
↗ 35%After 5 Years
Change In Property Value
£61,035
↗ 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 | £18,852 | £19,135 | £19,422 | £19,907 | £20,405 | £97,721 |
| Total Expenses | £11,716 | £11,757 | £11,796 | £11,855 | £11,915 | £59,038 |
| Profit Before Tax | £7,136 | £7,378 | £7,626 | £8,053 | £8,490 | £38,683 |
| Profit After Tax | £5,780 | £5,976 | £6,177 | £6,523 | £6,877 | £31,333 |
| Change In Property Value | £5,800 | £11,832 | £15,382 | £16,151 | £11,871 | £61,035 |
| Net Return | £11,580 | £17,808 | £21,559 | £22,673 | £18,748 | £92,368 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| 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