Terraced
PL4
3 beds
3 baths
Craven Avenue, Plymouth PL4
South West, England · PL4
View property listing
Initial Investment
£93,150First YearProfit From Rental Income
£32,382
↗ 35%After 5 Years
Change In Property Value
£62,929
↗ 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 | £19,440 | £19,732 | £20,028 | £20,528 | £21,041 | £100,769 |
| Total Expenses | £12,064 | £12,106 | £12,146 | £12,206 | £12,268 | £60,791 |
| Profit Before Tax | £7,376 | £7,626 | £7,882 | £8,322 | £8,773 | £39,978 |
| Profit After Tax | £5,974 | £6,177 | £6,384 | £6,741 | £7,106 | £32,382 |
| Change In Property Value | £5,980 | £12,199 | £15,859 | £16,652 | £12,239 | £62,929 |
| Net Return | £11,954 | £18,376 | £22,243 | £23,393 | £19,345 | £95,311 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| 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