Terraced
PL4
4 beds
1 bath
South View Terrace, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£17,495
↗ 34%After 5 Years
Change In Property Value
£35,779
↗ 21%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,052 | £11,218 | £11,386 | £11,671 | £11,962 | £57,289 |
| Total Expenses | £7,075 | £7,104 | £7,131 | £7,170 | £7,210 | £35,690 |
| Profit Before Tax | £3,977 | £4,114 | £4,255 | £4,501 | £4,753 | £21,599 |
| Profit After Tax | £3,221 | £3,332 | £3,447 | £3,646 | £3,850 | £17,495 |
| Change In Property Value | £3,400 | £6,936 | £9,017 | £9,468 | £6,959 | £35,779 |
| Net Return | £6,621 | £10,268 | £12,463 | £13,113 | £10,808 | £53,274 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 13% | 20% | 24% | 25% | 21% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change